Flat
W5
4 beds
2 baths
Woodgrange Avenue, Ealing W5
London, England · W5
View property listing
Initial Investment
£247,150First YearProfit From Rental Income
£40,528
↗ 16%After 5 Years
Change In Property Value
£76,286
↗ 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 | £47,712 | £48,428 | £49,638 | £50,879 | £52,406 | £249,063 |
| Total Expenses | £39,362 | £39,555 | £39,789 | £40,029 | £40,294 | £199,029 |
| Profit Before Tax | £8,350 | £8,873 | £9,849 | £10,850 | £12,112 | £50,034 |
| Profit After Tax | £6,763 | £7,187 | £7,978 | £8,789 | £9,811 | £40,528 |
| Change In Property Value | £7 | £7 | £14,780 | £26,383 | £35,108 | £76,286 |
| Net Return | £6,771 | £7,194 | £22,758 | £35,172 | £44,919 | £116,814 |
| 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