Flat
W5
4 beds
2 baths
Woodgrange Avenue, Ealing W5
London, England · W5
View property listing
Initial Investment
£233,482First YearProfit From Rental Income
£-24,307
↘ -10%After 5 Years
Change In Property Value
£72,255
↗ 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 | £26,604 | £27,003 | £27,678 | £28,370 | £29,221 | £138,876 |
| Total Expenses | £32,431 | £32,517 | £32,627 | £32,740 | £32,868 | £163,183 |
| Profit Before Tax | £-5,827 | £-5,514 | £-4,949 | £-4,370 | £-3,647 | £-24,307 |
| Profit After Tax | £-5,827 | £-5,514 | £-4,949 | £-4,370 | £-3,647 | £-24,307 |
| Change In Property Value | £7 | £7 | £13,999 | £24,989 | £33,253 | £72,255 |
| Net Return | £-5,820 | £-5,507 | £9,050 | £20,618 | £29,606 | £47,948 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -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