Flat
W5
2 beds
2 baths
Gunnersbury Avenue, Ealing, London, UK W5
London, England · W5
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£-22,351
↘ -11%After 5 Years
Change In Property Value
£61,937
↗ 10%After 5 Years
Return On Investment
20%
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 | £22,800 | £23,142 | £23,721 | £24,314 | £25,043 | £119,019 |
| Total Expenses | £28,085 | £28,165 | £28,266 | £28,369 | £28,485 | £141,370 |
| Profit Before Tax | £-5,285 | £-5,023 | £-4,545 | £-4,056 | £-3,442 | £-22,351 |
| Profit After Tax | £-5,285 | £-5,023 | £-4,545 | £-4,056 | £-3,442 | £-22,351 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £-5,279 | £-5,017 | £7,455 | £17,365 | £25,063 | £39,586 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 20% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change