Flat W5 4 beds 1 bath

Delamere Road, Ealing W5

London, England · W5

Initial Investment

First Year

£502,250First Year

Profit From Rental Income

After 5 Years

£106,702

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£144,520

↗ 10%After 5 Years

Return On Investment

50%

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	£89,376	£90,717	£92,985	£95,309	£98,168	£466,555
Total Expenses	£66,483	£66,663	£66,932	£67,209	£67,537	£334,824
Profit Before Tax	£22,893	£24,054	£26,052	£28,100	£30,631	£131,731
Profit After Tax	£18,544	£19,484	£21,102	£22,761	£24,811	£106,702
Change In Property Value	£14	£14	£28,001	£49,981	£66,510	£144,520
Net Return	£18,558	£19,498	£49,103	£72,742	£91,322	£251,222
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	14%	18%	50%

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