Flat TW8 1 bed 1 bath

Ealing Road, Brentford TW8

London, England · TW8

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£10,430

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 10%After 5 Years

Return On Investment

44%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,368	£19,659	£20,150	£20,654	£21,273	£101,104
Total Expenses	£17,402	£17,513	£17,639	£17,768	£17,905	£88,228
Profit Before Tax	£1,966	£2,145	£2,511	£2,886	£3,368	£12,876
Profit After Tax	£1,592	£1,738	£2,034	£2,338	£2,728	£10,430
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£1,595	£1,741	£8,034	£13,048	£16,980	£41,398
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	2%	2%	9%	14%	18%	44%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change