Flat
W13
2 beds
2 baths
Waterford Court, Leeland Terrace, Ealing W13
London, England · W13
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£-26,807
↘ -24%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
8%
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 | £13,296 | £13,495 | £13,833 | £14,179 | £14,604 | £69,407 |
| Total Expenses | £19,016 | £19,123 | £19,239 | £19,356 | £19,480 | £96,214 |
| Profit Before Tax | £-5,720 | £-5,628 | £-5,406 | £-5,178 | £-4,876 | £-26,807 |
| Profit After Tax | £-5,720 | £-5,628 | £-5,406 | £-5,178 | £-4,876 | £-26,807 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £-5,716 | £-5,624 | £1,594 | £7,317 | £11,752 | £9,323 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -24% |
| Total Net Return (%) | -5% | -5% | 1% | 7% | 11% | 8% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change