Flat
W5
2 beds
1 bath
Woodfield Road, Ealing, London W5
London, England · W5
View property listing
Initial Investment
£180,650First YearProfit From Rental Income
£29,573
↗ 16%After 5 Years
Change In Property Value
£56,672
↗ 10%After 5 Years
Return On Investment
48%
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 | £35,448 | £35,980 | £36,879 | £37,801 | £38,935 | £185,043 |
| Total Expenses | £29,371 | £29,518 | £29,694 | £29,875 | £30,075 | £148,534 |
| Profit Before Tax | £6,077 | £6,462 | £7,185 | £7,926 | £8,860 | £36,510 |
| Profit After Tax | £4,922 | £5,234 | £5,820 | £6,420 | £7,177 | £29,573 |
| Change In Property Value | £5 | £5 | £10,980 | £19,600 | £26,082 | £56,672 |
| Net Return | £4,928 | £5,240 | £16,800 | £26,020 | £33,258 | £86,245 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change