Terraced
W13
4 beds
3 baths
Midhurst Road, Ealing, Northfields W13
London, England · W13
View property listing
Initial Investment
£372,250First YearProfit From Rental Income
£37,861
↗ 10%After 5 Years
Change In Property Value
£110,971
↗ 10%After 5 Years
Return On Investment
40%
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 | £55,896 | £56,734 | £58,153 | £59,607 | £61,395 | £291,785 |
| Total Expenses | £48,740 | £48,836 | £48,988 | £49,144 | £49,334 | £245,042 |
| Profit Before Tax | £7,156 | £7,899 | £9,165 | £10,462 | £12,061 | £46,742 |
| Profit After Tax | £5,796 | £6,398 | £7,423 | £8,474 | £9,769 | £37,861 |
| Change In Property Value | £11 | £11 | £21,500 | £38,378 | £51,071 | £110,971 |
| Net Return | £5,807 | £6,409 | £28,924 | £46,853 | £60,840 | £148,832 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 16% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change