Flat
TW8
2 beds
2 baths
Ealing Road, Brentford, Middlesex TW8
London, England · TW8
View property listing
Initial Investment
£188,000First YearProfit From Rental Income
£3,417
↗ 2%After 5 Years
Change In Property Value
£77,699
↗ 14%After 5 Years
Return On Investment
43%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,800 | £23,142 | £23,489 | £24,076 | £24,678 | £118,186 |
| Total Expenses | £22,620 | £22,704 | £22,780 | £22,880 | £22,983 | £113,967 |
| Profit Before Tax | £180 | £438 | £709 | £1,196 | £1,695 | £4,219 |
| Profit After Tax | £146 | £355 | £575 | £969 | £1,373 | £3,417 |
| Change In Property Value | £6 | £11,400 | £20,349 | £27,079 | £18,865 | £77,699 |
| Net Return | £152 | £11,755 | £20,924 | £28,048 | £20,238 | £81,117 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 6% | 11% | 15% | 11% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change