Terraced
W13
4 beds
2 baths
Templewood, West Ealing W13
London, England · W13
View property listing
Initial Investment
£268,150First YearProfit From Rental Income
£27,594
↗ 10%After 5 Years
Change In Property Value
£82,480
↗ 10%After 5 Years
Return On Investment
41%
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 | £41,544 | £42,167 | £43,221 | £44,302 | £45,631 | £216,865 |
| Total Expenses | £36,355 | £36,429 | £36,545 | £36,664 | £36,807 | £182,799 |
| Profit Before Tax | £5,189 | £5,739 | £6,677 | £7,638 | £8,824 | £34,066 |
| Profit After Tax | £4,203 | £4,648 | £5,408 | £6,187 | £7,147 | £27,594 |
| Change In Property Value | £8 | £8 | £15,980 | £28,525 | £37,958 | £82,480 |
| Net Return | £4,211 | £4,656 | £21,388 | £34,712 | £45,106 | £110,073 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change