Flat
W13
1 bed
1 bath
Hastings House, Hastings Road, Ealing W13
London, England · W13
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£1,933
↗ 3%After 5 Years
Change In Property Value
£22,194
↗ 10%After 5 Years
Return On Investment
37%
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 | £13,884 | £14,092 | £14,445 | £14,806 | £15,250 | £72,476 |
| Total Expenses | £13,786 | £13,895 | £14,014 | £14,135 | £14,261 | £70,090 |
| Profit Before Tax | £98 | £197 | £431 | £671 | £988 | £2,386 |
| Profit After Tax | £80 | £160 | £349 | £544 | £801 | £1,933 |
| Change In Property Value | £2 | £2 | £4,300 | £7,676 | £10,214 | £22,194 |
| Net Return | £82 | £162 | £4,649 | £8,219 | £11,015 | £24,127 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 0% | 7% | 13% | 17% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change