Terraced
W5
5 beds
3 baths
Lindfield Road, Ealing W5
London, England · W5
View property listing
Initial Investment
£522,250First YearProfit From Rental Income
£-10,961
↘ -2%After 5 Years
Change In Property Value
£149,681
↗ 10%After 5 Years
Return On Investment
27%
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 | £59,448 | £60,340 | £61,848 | £63,394 | £65,296 | £310,327 |
| Total Expenses | £63,974 | £64,074 | £64,236 | £64,401 | £64,602 | £321,287 |
| Profit Before Tax | £-4,526 | £-3,735 | £-2,388 | £-1,007 | £694 | £-10,961 |
| Profit After Tax | £-4,526 | £-3,735 | £-2,388 | £-1,007 | £694 | £-10,961 |
| Change In Property Value | £15 | £15 | £29,001 | £51,766 | £68,886 | £149,681 |
| Net Return | £-4,511 | £-3,720 | £26,613 | £50,759 | £69,580 | £138,721 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 13% | 27% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change