Flat W5 3 beds 2 baths

Haven Green, Ealing W5

London, England · W5

Initial Investment

First Year

£268,150First Year

Profit From Rental Income

After 5 Years

£30,383

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£82,480

↗ 10%After 5 Years

Return On Investment

42%

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	£43,944	£44,603	£45,718	£46,861	£48,267	£229,394
Total Expenses	£38,095	£38,207	£38,361	£38,519	£38,703	£191,884
Profit Before Tax	£5,849	£6,397	£7,357	£8,342	£9,565	£37,509
Profit After Tax	£4,738	£5,181	£5,959	£6,757	£7,747	£30,383
Change In Property Value	£8	£8	£15,980	£28,525	£37,958	£82,480
Net Return	£4,746	£5,189	£21,940	£35,282	£45,706	£112,862
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	2%	2%	8%	13%	17%	42%

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