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

£11,627

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 10%After 5 Years

Return On Investment

46%

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	£17,119	£17,224	£17,343	£17,466	£17,598	£86,750
Profit Before Tax	£2,249	£2,435	£2,807	£3,188	£3,676	£14,354
Profit After Tax	£1,821	£1,972	£2,273	£2,582	£2,977	£11,627
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£1,824	£1,975	£8,273	£13,293	£17,230	£42,595
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	2%	9%	14%	18%	46%

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