Flat
W5
0 beds
0 baths
South Ealing Road, Ealing W5
London, England · W5
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£66,983
↗ 25%After 5 Years
Change In Property Value
£82,583
↗ 10%After 5 Years
Return On Investment
56%
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 | £53,604 | £54,408 | £55,768 | £57,162 | £58,877 | £279,820 |
| Total Expenses | £39,100 | £39,227 | £39,406 | £39,589 | £39,803 | £197,125 |
| Profit Before Tax | £14,504 | £15,181 | £16,362 | £17,573 | £19,074 | £82,695 |
| Profit After Tax | £11,748 | £12,297 | £13,254 | £14,234 | £15,450 | £66,983 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £11,756 | £12,305 | £29,254 | £42,795 | £53,456 | £149,566 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 5% | 11% | 16% | 20% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change