Flat
W5
2 beds
1 bath
Beverley Place, 38 Eaton Rise, Ealing, Longon W5
London, England · W5
View property listing
Initial Investment
£179,600First YearProfit From Rental Income
£18,063
↗ 10%After 5 Years
Change In Property Value
£56,363
↗ 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 | £30,024 | £30,474 | £31,236 | £32,017 | £32,978 | £156,729 |
| Total Expenses | £26,665 | £26,756 | £26,875 | £26,997 | £27,136 | £134,429 |
| Profit Before Tax | £3,359 | £3,718 | £4,361 | £5,020 | £5,842 | £22,300 |
| Profit After Tax | £2,721 | £3,012 | £3,532 | £4,066 | £4,732 | £18,063 |
| Change In Property Value | £5 | £5 | £10,920 | £19,493 | £25,939 | £56,363 |
| Net Return | £2,726 | £3,017 | £14,453 | £23,559 | £30,671 | £74,426 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change