Flat
W5
2 beds
2 baths
Bogart House, Filmworks, Filmworks Walk, Ealing Broadway, London W5
London, England · W5
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£-27,294
↘ -10%After 5 Years
Change In Property Value
£87,744
↗ 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 | £32,304 | £32,789 | £33,608 | £34,448 | £35,482 | £168,631 |
| Total Expenses | £38,954 | £39,049 | £39,174 | £39,301 | £39,447 | £195,925 |
| Profit Before Tax | £-6,650 | £-6,260 | £-5,565 | £-4,853 | £-3,965 | £-27,294 |
| Profit After Tax | £-6,650 | £-6,260 | £-5,565 | £-4,853 | £-3,965 | £-27,294 |
| Change In Property Value | £9 | £9 | £17,000 | £30,346 | £40,381 | £87,744 |
| Net Return | £-6,642 | £-6,252 | £11,435 | £25,493 | £36,416 | £60,450 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 21% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change