Flat W5 1 bed 1 bath

Woodfield Road, Ealing W5

London, England · W5

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£-11,131

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£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	£18,005	£18,042	£18,094	£18,147	£18,209	£90,498
Profit Before Tax	£-2,801	£-2,610	£-2,276	£-1,934	£-1,509	£-11,131
Profit After Tax	£-2,801	£-2,610	£-2,276	£-1,934	£-1,509	£-11,131
Change In Property Value	£4	£4	£8,000	£14,280	£19,003	£41,291
Net Return	£-2,797	£-2,606	£5,724	£12,346	£17,494	£30,160
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	-2%	-2%	4%	10%	14%	23%

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