Flat
W13
1 bed
1 bath
Hastings Road, Ealing, London W13
London, England · W13
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£-4,727
↘ -4%After 5 Years
Change In Property Value
£47,710
↗ 14%After 5 Years
Return On Investment
39%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,296 | £13,495 | £13,698 | £14,040 | £14,391 | £68,921 |
| Total Expenses | £14,591 | £14,661 | £14,722 | £14,798 | £14,876 | £73,648 |
| Profit Before Tax | £-1,295 | £-1,165 | £-1,024 | £-758 | £-485 | £-4,727 |
| Profit After Tax | £-1,295 | £-1,165 | £-1,024 | £-758 | £-485 | £-4,727 |
| Change In Property Value | £4 | £7,000 | £12,495 | £16,627 | £11,584 | £47,710 |
| Net Return | £-1,291 | £5,835 | £11,471 | £15,870 | £11,099 | £42,983 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | 5% | 10% | 14% | 10% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change