Flat
TW8
2 beds
1 bath
Ealing Road, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£-276
↗ 0%After 5 Years
Change In Property Value
£54,526
↗ 14%After 5 Years
Return On Investment
42%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,996 | £16,236 | £16,479 | £16,891 | £17,314 | £82,917 |
| Total Expenses | £16,470 | £16,544 | £16,609 | £16,692 | £16,777 | £83,091 |
| Profit Before Tax | £-474 | £-308 | £-129 | £199 | £537 | £-174 |
| Profit After Tax | £-474 | £-308 | £-129 | £199 | £435 | £-276 |
| Change In Property Value | £4 | £8,000 | £14,280 | £19,003 | £13,239 | £54,526 |
| Net Return | £-470 | £7,692 | £14,151 | £19,202 | £13,673 | £54,249 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 0% | 6% | 11% | 15% | 11% | 42% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change