Flat W5 2 beds 1 bath

Fairlea Place, Ealing W5

London, England · W5

Initial Investment

First Year

£133,750First Year

Profit From Rental Income

After 5 Years

£-18,689

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£42,840

↗ 10%After 5 Years

Return On Investment

18%

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	£15,768	£16,005	£16,405	£16,815	£17,319	£82,311
Total Expenses	£20,042	£20,112	£20,195	£20,279	£20,373	£101,000
Profit Before Tax	£-4,274	£-4,107	£-3,790	£-3,465	£-3,053	£-18,689
Profit After Tax	£-4,274	£-4,107	£-3,790	£-3,465	£-3,053	£-18,689
Change In Property Value	£4	£4	£8,300	£14,816	£19,716	£42,840
Net Return	£-4,270	£-4,103	£4,510	£11,351	£16,662	£24,151
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	-3%	-3%	3%	8%	12%	18%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change