Flat
W5
2 beds
2 baths
Dickens Yard, Ealing, London W5
London, England · W5
View property listing
Initial Investment
£223,000First YearProfit From Rental Income
£36,555
↗ 16%After 5 Years
Change In Property Value
£69,163
↗ 10%After 5 Years
Return On Investment
47%
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 | £43,260 | £43,909 | £45,007 | £46,132 | £47,516 | £225,823 |
| Total Expenses | £35,734 | £35,910 | £36,124 | £36,342 | £36,583 | £180,693 |
| Profit Before Tax | £7,526 | £7,999 | £8,883 | £9,790 | £10,932 | £45,130 |
| Profit After Tax | £6,096 | £6,479 | £7,195 | £7,930 | £8,855 | £36,555 |
| Change In Property Value | £7 | £7 | £13,400 | £23,919 | £31,830 | £69,163 |
| Net Return | £6,103 | £6,486 | £20,596 | £31,849 | £40,685 | £105,718 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change