Flat
W5
1 bed
1 bath
Eaton Rise, London W5
London, England · W5
View property listing
Initial Investment
£110,650First YearProfit From Rental Income
£22,227
↗ 20%After 5 Years
Change In Property Value
£36,027
↗ 10%After 5 Years
Return On Investment
53%
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 | £22,800 | £23,142 | £23,721 | £24,314 | £25,043 | £119,019 |
| Total Expenses | £18,127 | £18,207 | £18,308 | £18,411 | £18,526 | £91,578 |
| Profit Before Tax | £4,673 | £4,935 | £5,413 | £5,903 | £6,517 | £27,441 |
| Profit After Tax | £3,785 | £3,998 | £4,384 | £4,781 | £5,278 | £22,227 |
| Change In Property Value | £3 | £3 | £6,980 | £12,460 | £16,580 | £36,027 |
| Net Return | £3,789 | £4,001 | £11,365 | £17,241 | £21,859 | £58,254 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 16% | 20% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change