Flat HA0 1 bed 1 bath

Hatton Road, Ealing HA0

London, England · HA0

Initial Investment

First Year

£82,982First Year

Profit From Rental Income

After 5 Years

£8,763

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£27,867

↗ 10%After 5 Years

Return On Investment

44%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,924	£16,163	£16,567	£16,981	£17,491	£83,125
Total Expenses	£14,303	£14,373	£14,456	£14,541	£14,635	£72,307
Profit Before Tax	£1,621	£1,790	£2,111	£2,440	£2,856	£10,818
Profit After Tax	£1,313	£1,450	£1,710	£1,976	£2,313	£8,763
Change In Property Value	£3	£3	£5,399	£9,637	£12,825	£27,867
Net Return	£1,316	£1,453	£7,109	£11,614	£15,138	£36,629
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	2%	9%	14%	18%	44%

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