Flat W5 2 beds 2 baths

The Broadway, Ealing W5

London, England · W5

Initial Investment

First Year

£173,982First Year

Profit From Rental Income

After 5 Years

£17,263

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£54,706

↗ 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	£29,136	£29,573	£30,312	£31,070	£32,002	£152,094
Total Expenses	£25,939	£26,029	£26,146	£26,266	£26,401	£130,781
Profit Before Tax	£3,197	£3,544	£4,166	£4,805	£5,601	£21,312
Profit After Tax	£2,589	£2,871	£3,375	£3,892	£4,537	£17,263
Change In Property Value	£5	£5	£10,599	£18,920	£25,177	£54,706
Net Return	£2,595	£2,876	£13,974	£22,811	£29,713	£71,969
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	1%	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