Flat
TW8
2 beds
2 baths
Ealing Road, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£-19,848
↘ -7%After 5 Years
Change In Property Value
£92,906
↗ 10%After 5 Years
Return On Investment
24%
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 | £36,000 | £36,540 | £37,453 | £38,390 | £39,542 | £187,925 |
| Total Expenses | £41,308 | £41,408 | £41,542 | £41,679 | £41,837 | £207,773 |
| Profit Before Tax | £-5,308 | £-4,868 | £-4,088 | £-3,289 | £-2,296 | £-19,848 |
| Profit After Tax | £-5,308 | £-4,868 | £-4,088 | £-3,289 | £-2,296 | £-19,848 |
| Change In Property Value | £9 | £9 | £18,000 | £32,131 | £42,757 | £92,906 |
| Net Return | £-5,299 | £-4,858 | £13,912 | £28,841 | £40,461 | £73,057 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 13% | 24% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change