Flat W13 1 bed 1 bath

Hastings Road, West Ealing, Ealing W13

London, England · W13

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£-6,695

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£31,352

↗ 14%After 5 Years

Return On Investment

35%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,736	£8,867	£9,000	£9,225	£9,456	£45,284
Total Expenses	£10,274	£10,337	£10,391	£10,456	£10,521	£51,979
Profit Before Tax	£-1,538	£-1,470	£-1,391	£-1,231	£-1,066	£-6,695
Profit After Tax	£-1,538	£-1,470	£-1,391	£-1,231	£-1,066	£-6,695
Change In Property Value	£2	£4,600	£8,211	£10,927	£7,612	£31,352
Net Return	£-1,536	£3,130	£6,820	£9,696	£6,547	£24,657
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-2%	-10%
Total Net Return (%)	-2%	4%	10%	14%	9%	35%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change