Flat W5 3 beds 1 bath

Northfield Avenue, Ealing W5

London, England · W5

Initial Investment

First Year

£142,150First Year

Profit From Rental Income

After 5 Years

£23,221

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£45,317

↗ 10%After 5 Years

Return On Investment

48%

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	£28,344	£28,769	£29,488	£30,226	£31,132	£147,960
Total Expenses	£23,586	£23,705	£23,848	£23,995	£24,157	£119,292
Profit Before Tax	£4,758	£5,064	£5,640	£6,230	£6,975	£28,668
Profit After Tax	£3,854	£4,102	£4,568	£5,047	£5,650	£23,221
Change In Property Value	£4	£4	£8,780	£15,673	£20,856	£45,317
Net Return	£3,859	£4,106	£13,349	£20,719	£26,506	£68,538
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	48%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change