Flat
TW8
2 beds
1 bath
Ealing Road, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£-15,146
↘ -10%After 5 Years
Change In Property Value
£46,453
↗ 10%After 5 Years
Return On Investment
21%
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 | £18,000 | £18,270 | £18,727 | £19,195 | £19,771 | £93,962 |
| Total Expenses | £21,654 | £21,727 | £21,815 | £21,906 | £22,006 | £109,108 |
| Profit Before Tax | £-3,654 | £-3,457 | £-3,089 | £-2,711 | £-2,236 | £-15,146 |
| Profit After Tax | £-3,654 | £-3,457 | £-3,089 | £-2,711 | £-2,236 | £-15,146 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £-3,649 | £-3,452 | £5,912 | £13,354 | £19,143 | £31,307 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 21% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change