Flat
W5
3 beds
1 bath
Gunnersbury Avenue, Ealing W5
London, England · W5
View property listing
Initial Investment
£145,982First YearProfit From Rental Income
£16,983
↗ 12%After 5 Years
Change In Property Value
£46,448
↗ 10%After 5 Years
Return On Investment
43%
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 | £29,052 | £29,488 | £30,225 | £30,981 | £31,910 | £151,655 |
| Total Expenses | £25,787 | £25,946 | £26,128 | £26,314 | £26,514 | £130,689 |
| Profit Before Tax | £3,265 | £3,542 | £4,097 | £4,667 | £5,396 | £20,966 |
| Profit After Tax | £2,645 | £2,869 | £3,319 | £3,780 | £4,371 | £16,983 |
| Change In Property Value | £4 | £4 | £8,999 | £16,064 | £21,376 | £46,448 |
| Net Return | £2,649 | £2,873 | £12,318 | £19,844 | £25,747 | £63,430 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 14% | 18% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change