Flat W5 1 bed 0 baths

Mount Park Road, Ealing W5

London, England · W5

Initial Investment

First Year

£117,982First Year

Profit From Rental Income

After 5 Years

£-22,457

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£38,189

↗ 10%After 5 Years

Return On Investment

13%

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	£14,064	£14,275	£14,632	£14,998	£15,448	£73,416
Total Expenses	£18,984	£19,072	£19,170	£19,270	£19,377	£95,873
Profit Before Tax	£-4,920	£-4,797	£-4,538	£-4,273	£-3,929	£-22,457
Profit After Tax	£-4,920	£-4,797	£-4,538	£-4,273	£-3,929	£-22,457
Change In Property Value	£4	£4	£7,399	£13,207	£17,575	£38,189
Net Return	£-4,916	£-4,793	£2,861	£8,935	£13,646	£15,732
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-19%
Total Net Return (%)	-4%	-4%	2%	8%	12%	13%

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