Terraced
W13
0 beds
0 baths
Northfield Avenue, West Ealing W13
London, England · W13
View property listing
Initial Investment
£382,250First YearProfit From Rental Income
£68,459
↗ 18%After 5 Years
Change In Property Value
£113,551
↗ 10%After 5 Years
Return On Investment
48%
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 | £64,992 | £65,967 | £67,616 | £69,306 | £71,386 | £339,267 |
| Total Expenses | £50,642 | £50,751 | £50,926 | £51,106 | £51,325 | £254,750 |
| Profit Before Tax | £14,350 | £15,216 | £16,690 | £18,200 | £20,061 | £84,517 |
| Profit After Tax | £11,624 | £12,325 | £13,519 | £14,742 | £16,249 | £68,459 |
| Change In Property Value | £11 | £11 | £22,000 | £39,271 | £52,258 | £113,551 |
| Net Return | £11,635 | £12,336 | £35,519 | £54,013 | £68,507 | £182,010 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change