Flat
W5
2 beds
1 bath
Harriers Close, Florence Road, Ealing W5
London, England · W5
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£29,380
↗ 20%After 5 Years
Change In Property Value
£47,485
↗ 10%After 5 Years
Return On Investment
51%
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 | £29,700 | £30,145 | £30,899 | £31,672 | £32,622 | £155,038 |
| Total Expenses | £23,521 | £23,618 | £23,743 | £23,870 | £24,014 | £118,766 |
| Profit Before Tax | £6,180 | £6,528 | £7,156 | £7,801 | £8,607 | £36,272 |
| Profit After Tax | £5,005 | £5,287 | £5,797 | £6,319 | £6,972 | £29,380 |
| Change In Property Value | £5 | £5 | £9,200 | £16,422 | £21,853 | £47,485 |
| Net Return | £5,010 | £5,292 | £14,997 | £22,741 | £28,825 | £76,865 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change