Flat W5 2 beds 1 bath

Beverley Place, 38 Eaton Rise, Ealing, Longon W5

London, England · W5

Initial Investment

First Year

£179,600First Year

Profit From Rental Income

After 5 Years

£29,409

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£56,363

↗ 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	£35,256	£35,785	£36,679	£37,596	£38,724	£184,041
Total Expenses	£29,213	£29,359	£29,535	£29,715	£29,913	£147,734
Profit Before Tax	£6,043	£6,426	£7,145	£7,882	£8,811	£36,307
Profit After Tax	£4,895	£5,205	£5,787	£6,384	£7,137	£29,409
Change In Property Value	£5	£5	£10,920	£19,493	£25,939	£56,363
Net Return	£4,900	£5,211	£16,708	£25,877	£33,076	£85,772
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	48%

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