Flat
W5
2 beds
1 bath
The Green, Ealing, London W5
London, England · W5
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£12,655
↗ 9%After 5 Years
Change In Property Value
£44,904
↗ 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 | £23,916 | £24,275 | £24,882 | £25,504 | £26,269 | £124,845 |
| Total Expenses | £21,650 | £21,732 | £21,836 | £21,942 | £22,061 | £109,221 |
| Profit Before Tax | £2,266 | £2,543 | £3,046 | £3,562 | £4,208 | £15,624 |
| Profit After Tax | £1,835 | £2,060 | £2,467 | £2,885 | £3,408 | £12,655 |
| Change In Property Value | £4 | £4 | £8,700 | £15,530 | £20,666 | £44,904 |
| Net Return | £1,840 | £2,064 | £11,167 | £18,415 | £24,074 | £57,560 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 1% | 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