Flat
TW8
2 beds
1 bath
Ealing Road, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£-8,133
↘ -29%After 5 Years
Change In Property Value
£12,268
↗ 14%After 5 Years
Return On Investment
15%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,600 | £3,654 | £3,709 | £3,802 | £3,897 | £18,661 |
| Total Expenses | £5,256 | £5,311 | £5,358 | £5,409 | £5,461 | £26,794 |
| Profit Before Tax | £-1,656 | £-1,657 | £-1,649 | £-1,607 | £-1,564 | £-8,133 |
| Profit After Tax | £-1,656 | £-1,657 | £-1,649 | £-1,607 | £-1,564 | £-8,133 |
| Change In Property Value | £1 | £1,800 | £3,213 | £4,276 | £2,979 | £12,268 |
| Net Return | £-1,655 | £143 | £1,564 | £2,668 | £1,414 | £4,135 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| Total Net Return (%) | -6% | 1% | 6% | 10% | 5% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change