Flat
W13
2 beds
1 bath
Langham Gardens, West Ealing W13
London, England · W13
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£-11,679
↘ -9%After 5 Years
Change In Property Value
£41,291
↗ 10%After 5 Years
Return On Investment
23%
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 | £15,204 | £15,432 | £15,818 | £16,213 | £16,700 | £79,367 |
| Total Expenses | £18,110 | £18,150 | £18,204 | £18,259 | £18,323 | £91,046 |
| Profit Before Tax | £-2,906 | £-2,718 | £-2,386 | £-2,046 | £-1,623 | £-11,679 |
| Profit After Tax | £-2,906 | £-2,718 | £-2,386 | £-2,046 | £-1,623 | £-11,679 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £-2,902 | £-2,714 | £5,614 | £12,234 | £17,380 | £29,612 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 4% | 10% | 14% | 23% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change