Flat W5 2 beds 1 bath

Aspen Close, Ealing W5

London, England · W5

Initial Investment

First Year

£163,482First Year

Profit From Rental Income

After 5 Years

£-20,375

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£51,609

↗ 10%After 5 Years

Return On Investment

19%

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	£18,996	£19,281	£19,763	£20,257	£20,865	£99,162
Total Expenses	£23,735	£23,810	£23,901	£23,994	£24,097	£119,537
Profit Before Tax	£-4,739	£-4,529	£-4,138	£-3,737	£-3,233	£-20,375
Profit After Tax	£-4,739	£-4,529	£-4,138	£-3,737	£-3,233	£-20,375
Change In Property Value	£5	£5	£9,999	£17,849	£23,751	£51,609
Net Return	£-4,734	£-4,524	£5,861	£14,112	£20,519	£31,234
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-12%
Total Net Return (%)	-3%	-3%	4%	9%	13%	19%

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