Flat W5 3 beds 3 baths

Haven Green, Ealing W5

London, England · W5

Initial Investment

First Year

£408,250First Year

Profit From Rental Income

After 5 Years

£65,107

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£120,261

↗ 10%After 5 Years

Return On Investment

45%

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	£75,216	£76,344	£78,253	£80,209	£82,615	£392,638
Total Expenses	£61,765	£62,062	£62,426	£62,797	£63,209	£312,259
Profit Before Tax	£13,451	£14,282	£15,827	£17,412	£19,407	£80,379
Profit After Tax	£10,895	£11,568	£12,820	£14,104	£15,719	£65,107
Change In Property Value	£12	£12	£23,300	£41,591	£55,346	£120,261
Net Return	£10,907	£11,580	£36,121	£55,695	£71,066	£185,368
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	17%	45%

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