Flat W5 2 beds 2 baths

Corrigan Court, Granville Gardens, Ealing W5

London, England · W5

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£28,625

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£56,776

↗ 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	£35,508	£36,041	£36,942	£37,865	£39,001	£185,357
Total Expenses	£29,657	£29,809	£29,991	£30,177	£30,382	£150,017
Profit Before Tax	£5,851	£6,232	£6,951	£7,688	£8,619	£35,340
Profit After Tax	£4,739	£5,048	£5,630	£6,227	£6,981	£28,625
Change In Property Value	£6	£6	£11,000	£19,635	£26,129	£56,776
Net Return	£4,745	£5,053	£16,630	£25,863	£33,110	£85,401
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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