Flat TW8 2 beds 1 bath

Gilbert House, Ealing Road, Great West Quarter, Brentford TW8

London, England · TW8

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£-363

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£53,844

↗ 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	£15,804	£16,041	£16,282	£16,689	£17,106	£81,921
Total Expenses	£16,290	£16,363	£16,428	£16,511	£16,595	£82,187
Profit Before Tax	£-486	£-322	£-147	£178	£511	£-266
Profit After Tax	£-486	£-322	£-147	£178	£414	£-363
Change In Property Value	£4	£7,900	£14,102	£18,765	£13,073	£53,844
Net Return	£-482	£7,578	£13,955	£18,943	£13,487	£53,481
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	0%	6%	11%	15%	11%	42%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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