Flat
TW8
2 beds
1 bath
Ealing Road, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£-27,613
↘ -99%After 5 Years
Change In Property Value
£9,291
↗ 10%After 5 Years
Return On Investment
-65%
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 | £3,600 | £3,654 | £3,745 | £3,839 | £3,954 | £18,792 |
| Total Expenses | £9,039 | £9,162 | £9,280 | £9,402 | £9,522 | £46,405 |
| Profit Before Tax | £-5,439 | £-5,508 | £-5,535 | £-5,563 | £-5,568 | £-27,613 |
| Profit After Tax | £-5,439 | £-5,508 | £-5,535 | £-5,563 | £-5,568 | £-27,613 |
| Change In Property Value | £1 | £1 | £1,800 | £3,213 | £4,276 | £9,291 |
| Net Return | £-5,438 | £-5,507 | £-3,735 | £-2,350 | £-1,293 | £-18,322 |
| Return From Rental Income (%) | -19% | -20% | -20% | -20% | -20% | -99% |
| Total Net Return (%) | -19% | -20% | -13% | -8% | -5% | -65% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change