Flat
W13
2 beds
1 bath
Amherst Road, Ealing W13
London, England · W13
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£-18,313
↘ -12%After 5 Years
Change In Property Value
£49,034
↗ 10%After 5 Years
Return On Investment
20%
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 | £18,048 | £18,319 | £18,777 | £19,246 | £19,823 | £94,213 |
| Total Expenses | £22,350 | £22,417 | £22,499 | £22,583 | £22,677 | £112,526 |
| Profit Before Tax | £-4,302 | £-4,098 | £-3,722 | £-3,337 | £-2,854 | £-18,313 |
| Profit After Tax | £-4,302 | £-4,098 | £-3,722 | £-3,337 | £-2,854 | £-18,313 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £-4,298 | £-4,093 | £5,778 | £13,621 | £19,712 | £30,720 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 20% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change