Flat
TW8
1 bed
1 bath
Gilbert House, Ealing Road, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£-13,075
↘ -17%After 5 Years
Change In Property Value
£25,807
↗ 10%After 5 Years
Return On Investment
17%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,996 | £10,146 | £10,400 | £10,660 | £10,979 | £52,180 |
| Total Expenses | £12,918 | £12,979 | £13,048 | £13,118 | £13,192 | £65,255 |
| Profit Before Tax | £-2,922 | £-2,833 | £-2,648 | £-2,458 | £-2,213 | £-13,075 |
| Profit After Tax | £-2,922 | £-2,833 | £-2,648 | £-2,458 | £-2,213 | £-13,075 |
| Change In Property Value | £3 | £3 | £5,000 | £8,925 | £11,877 | £25,807 |
| Net Return | £-2,920 | £-2,831 | £2,352 | £6,467 | £9,664 | £12,733 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 9% | 13% | 17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change