Flat
W5
2 beds
1 bath
Cedar Grove, Ealing W5
London, England · W5
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£10,981
↗ 9%After 5 Years
Change In Property Value
£41,286
↗ 10%After 5 Years
Return On Investment
41%
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 | £21,996 | £22,326 | £22,884 | £23,456 | £24,160 | £114,822 |
| Total Expenses | £20,068 | £20,147 | £20,245 | £20,346 | £20,459 | £101,266 |
| Profit Before Tax | £1,928 | £2,179 | £2,639 | £3,110 | £3,700 | £13,557 |
| Profit After Tax | £1,562 | £1,765 | £2,137 | £2,519 | £2,997 | £10,981 |
| Change In Property Value | £4 | £4 | £7,999 | £14,279 | £19,001 | £41,286 |
| Net Return | £1,566 | £1,769 | £10,137 | £16,797 | £21,998 | £52,267 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change