Flat
W13
5 beds
2 baths
Melbourne Avenue, West Ealing W13
London, England · W13
View property listing
Initial Investment
£402,250First YearProfit From Rental Income
£-33,248
↘ -8%After 5 Years
Change In Property Value
£118,713
↗ 10%After 5 Years
Return On Investment
21%
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 | £43,704 | £44,360 | £45,469 | £46,605 | £48,003 | £228,141 |
| Total Expenses | £51,997 | £52,108 | £52,262 | £52,420 | £52,602 | £261,389 |
| Profit Before Tax | £-8,293 | £-7,749 | £-6,794 | £-5,814 | £-4,599 | £-33,248 |
| Profit After Tax | £-8,293 | £-7,749 | £-6,794 | £-5,814 | £-4,599 | £-33,248 |
| Change In Property Value | £12 | £12 | £23,000 | £41,056 | £54,634 | £118,713 |
| Net Return | £-8,281 | £-7,737 | £16,207 | £35,241 | £50,035 | £85,465 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 12% | 21% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change