Flat
TW8
1 bed
1 bath
Burgoyne House, Ealing Road, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£-13,298
↘ -16%After 5 Years
Change In Property Value
£28,388
↗ 10%After 5 Years
Return On Investment
18%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,004 | £11,169 | £11,448 | £11,734 | £12,087 | £57,442 |
| Total Expenses | £14,011 | £14,074 | £14,144 | £14,217 | £14,295 | £70,741 |
| Profit Before Tax | £-3,007 | £-2,904 | £-2,696 | £-2,482 | £-2,208 | £-13,298 |
| Profit After Tax | £-3,007 | £-2,904 | £-2,696 | £-2,482 | £-2,208 | £-13,298 |
| Change In Property Value | £3 | £3 | £5,500 | £9,818 | £13,065 | £28,388 |
| Net Return | £-3,004 | £-2,902 | £2,804 | £7,335 | £10,856 | £15,090 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -4% | -3% | 3% | 9% | 13% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change