Flat W13 1 bed 1 bath

Drayton Green Road, Ealing W13

London, England · W13

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£-23,814

↘ -28%After 5 Years

Change In Property Value

After 5 Years

£28,904

↗ 10%After 5 Years

Return On Investment

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	£10,644	£10,804	£11,074	£11,351	£11,691	£55,563
Total Expenses	£15,673	£15,770	£15,872	£15,977	£16,085	£79,377
Profit Before Tax	£-5,029	£-4,966	£-4,798	£-4,626	£-4,394	£-23,814
Profit After Tax	£-5,029	£-4,966	£-4,798	£-4,626	£-4,394	£-23,814
Change In Property Value	£3	£3	£5,600	£9,996	£13,302	£28,904
Net Return	£-5,027	£-4,963	£802	£5,370	£8,908	£5,090
Return From Rental Income (%)	-6%	-6%	-6%	-5%	-5%	-28%
Total Net Return (%)	-6%	-6%	1%	6%	10%	6%

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