Flat W5 2 beds 2 baths

Gunnersbury Avenue, Ealing, London, UK W5

London, England · W5

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£18,243

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£56,776

↗ 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	£30,240	£30,694	£31,461	£32,247	£33,215	£157,857
Total Expenses	£26,845	£26,937	£27,056	£27,179	£27,318	£135,335
Profit Before Tax	£3,395	£3,757	£4,405	£5,069	£5,897	£22,522
Profit After Tax	£2,750	£3,043	£3,568	£4,106	£4,776	£18,243
Change In Property Value	£6	£6	£11,000	£19,635	£26,129	£56,776
Net Return	£2,755	£3,049	£14,568	£23,741	£30,905	£75,018
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	2%	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