Semi Detached
W5
5 beds
4 baths
Fordhook Avenue, Ealing W5
London, England · W5
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£79,199
↗ 18%After 5 Years
Change In Property Value
£129,036
↗ 10%After 5 Years
Return On Investment
47%
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 | £74,148 | £75,260 | £77,142 | £79,070 | £81,442 | £387,063 |
| Total Expenses | £57,509 | £57,631 | £57,830 | £58,034 | £58,282 | £289,286 |
| Profit Before Tax | £16,639 | £17,629 | £19,312 | £21,036 | £23,161 | £97,777 |
| Profit After Tax | £13,478 | £14,279 | £15,642 | £17,039 | £18,760 | £79,199 |
| Change In Property Value | £13 | £13 | £25,001 | £44,626 | £59,384 | £129,036 |
| Net Return | £13,490 | £14,292 | £40,643 | £61,665 | £78,144 | £208,235 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change