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
£-24,444
↘ -37%After 5 Years
Change In Property Value
£22,194
↗ 10%After 5 Years
Return On Investment
-3%
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 | £8,172 | £8,295 | £8,502 | £8,714 | £8,976 | £42,659 |
| Total Expenses | £13,213 | £13,315 | £13,418 | £13,524 | £13,633 | £67,103 |
| Profit Before Tax | £-5,041 | £-5,020 | £-4,916 | £-4,810 | £-4,657 | £-24,444 |
| Profit After Tax | £-5,041 | £-5,020 | £-4,916 | £-4,810 | £-4,657 | £-24,444 |
| Change In Property Value | £2 | £2 | £4,300 | £7,676 | £10,214 | £22,194 |
| Net Return | £-5,039 | £-5,018 | £-616 | £2,866 | £5,557 | £-2,250 |
| Return From Rental Income (%) | -8% | -8% | -8% | -7% | -7% | -37% |
| Total Net Return (%) | -8% | -8% | -1% | 4% | 8% | -3% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change