Flat W5 2 beds 1 bath

Ranelagh Road, Ealing, London W5

London, England · W5

Initial Investment

First Year

£156,482First Year

Profit From Rental Income

After 5 Years

£14,840

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£49,545

↗ 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	£26,388	£26,784	£27,453	£28,140	£28,984	£137,749
Total Expenses	£23,681	£23,766	£23,876	£23,989	£24,116	£119,428
Profit Before Tax	£2,707	£3,017	£3,577	£4,151	£4,868	£18,321
Profit After Tax	£2,193	£2,444	£2,897	£3,362	£3,943	£14,840
Change In Property Value	£5	£5	£9,599	£17,135	£22,801	£49,545
Net Return	£2,198	£2,449	£12,497	£20,497	£26,744	£64,384
Return From Rental Income (%)	1%	2%	2%	2%	3%	9%
Total Net Return (%)	1%	2%	8%	13%	17%	41%

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