Flat
TW8
2 beds
1 bath
Gilbert House, Ealing Road, Great West Quarter, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£48,400First YearProfit From Rental Income
£-6,365
↘ -13%After 5 Years
Change In Property Value
£21,538
↗ 14%After 5 Years
Return On Investment
31%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,324 | £6,419 | £6,515 | £6,678 | £6,845 | £32,781 |
| Total Expenses | £7,716 | £7,776 | £7,826 | £7,884 | £7,944 | £39,146 |
| Profit Before Tax | £-1,392 | £-1,357 | £-1,311 | £-1,206 | £-1,099 | £-6,365 |
| Profit After Tax | £-1,392 | £-1,357 | £-1,311 | £-1,206 | £-1,099 | £-6,365 |
| Change In Property Value | £2 | £3,160 | £5,641 | £7,506 | £5,229 | £21,538 |
| Net Return | £-1,390 | £1,803 | £4,330 | £6,300 | £4,131 | £15,173 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | 4% | 9% | 13% | 9% | 31% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change