Flat
TW8
2 beds
1 bath
Ealing Road, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£-11,384
↘ -41%After 5 Years
Change In Property Value
£9,291
↗ 10%After 5 Years
Return On Investment
-7%
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 | £3,745 | £3,839 | £3,954 | £18,792 |
| Total Expenses | £5,931 | £5,982 | £6,034 | £6,087 | £6,142 | £30,176 |
| Profit Before Tax | £-2,331 | £-2,328 | £-2,289 | £-2,248 | £-2,187 | £-11,384 |
| Profit After Tax | £-2,331 | £-2,328 | £-2,289 | £-2,248 | £-2,187 | £-11,384 |
| Change In Property Value | £1 | £1 | £1,800 | £3,213 | £4,276 | £9,291 |
| Net Return | £-2,330 | £-2,327 | £-489 | £965 | £2,088 | £-2,093 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| Total Net Return (%) | -8% | -8% | -2% | 3% | 7% | -7% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change