Flat
W5
3 beds
1 bath
Little Ealing Lane, London W5
London, England · W5
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£-24,317
↘ -10%After 5 Years
Change In Property Value
£72,260
↗ 10%After 5 Years
Return On Investment
21%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,604 | £27,003 | £27,678 | £28,370 | £29,221 | £138,876 |
| Total Expenses | £32,433 | £32,519 | £32,629 | £32,742 | £32,870 | £163,193 |
| Profit Before Tax | £-5,829 | £-5,516 | £-4,951 | £-4,372 | £-3,649 | £-24,317 |
| Profit After Tax | £-5,829 | £-5,516 | £-4,951 | £-4,372 | £-3,649 | £-24,317 |
| Change In Property Value | £7 | £7 | £14,000 | £24,990 | £33,255 | £72,260 |
| Net Return | £-5,822 | £-5,509 | £9,049 | £20,618 | £29,606 | £47,943 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 21% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change