Flat W13 2 beds 1 bath

Hastings Road, Ealing W13

London, England · W13

Initial Investment

First Year

£125,000First Year

Profit From Rental Income

After 5 Years

£-17,139

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£40,259

↗ 10%After 5 Years

Return On Investment

18%

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	£14,820	£15,042	£15,418	£15,804	£16,278	£77,362
Total Expenses	£18,755	£18,819	£18,895	£18,973	£19,059	£94,501
Profit Before Tax	£-3,935	£-3,777	£-3,477	£-3,169	£-2,781	£-17,139
Profit After Tax	£-3,935	£-3,777	£-3,477	£-3,169	£-2,781	£-17,139
Change In Property Value	£4	£4	£7,800	£13,923	£18,528	£40,259
Net Return	£-3,931	£-3,773	£4,323	£10,754	£15,747	£23,120
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	-3%	-3%	3%	9%	13%	18%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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