Flat
TW8
2 beds
1 bath
Gilbert House, Ealing Road, Great West Quarter, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£48,400First YearProfit From Rental Income
£-12,076
↘ -25%After 5 Years
Change In Property Value
£16,310
↗ 10%After 5 Years
Return On Investment
9%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,324 | £6,419 | £6,579 | £6,744 | £6,946 | £33,012 |
| Total Expenses | £8,901 | £8,957 | £9,016 | £9,076 | £9,139 | £45,088 |
| Profit Before Tax | £-2,577 | £-2,538 | £-2,436 | £-2,332 | £-2,193 | £-12,076 |
| Profit After Tax | £-2,577 | £-2,538 | £-2,436 | £-2,332 | £-2,193 | £-12,076 |
| Change In Property Value | £2 | £2 | £3,160 | £5,641 | £7,506 | £16,310 |
| Net Return | £-2,575 | £-2,536 | £724 | £3,309 | £5,314 | £4,235 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -5% | -5% | 1% | 7% | 11% | 9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change