Flat
W5
1 bed
1 bath
Skyline House, Dickens Yard, Ealing W5
London, England · W5
View property listing
Initial Investment
£198,482First YearProfit From Rental Income
£32,507
↗ 16%After 5 Years
Change In Property Value
£61,932
↗ 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 | £38,736 | £39,317 | £40,300 | £41,307 | £42,547 | £202,207 |
| Total Expenses | £32,051 | £32,209 | £32,402 | £32,598 | £32,815 | £162,075 |
| Profit Before Tax | £6,685 | £7,108 | £7,898 | £8,709 | £9,731 | £40,132 |
| Profit After Tax | £5,415 | £5,757 | £6,398 | £7,054 | £7,882 | £32,507 |
| Change In Property Value | £6 | £6 | £11,999 | £21,419 | £28,502 | £61,932 |
| Net Return | £5,421 | £5,763 | £18,397 | £28,473 | £36,384 | £94,439 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change