Flat
TW8
1 bed
1 bath
Green Dragon Lane, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£60,985First YearProfit From Rental Income
£-5,276
↘ -9%After 5 Years
Change In Property Value
£27,256
↗ 14%After 5 Years
Return On Investment
36%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,004 | £8,124 | £8,246 | £8,452 | £8,663 | £41,489 |
| Total Expenses | £9,234 | £9,296 | £9,349 | £9,411 | £9,475 | £46,765 |
| Profit Before Tax | £-1,230 | £-1,172 | £-1,103 | £-959 | £-812 | £-5,276 |
| Profit After Tax | £-1,230 | £-1,172 | £-1,103 | £-959 | £-812 | £-5,276 |
| Change In Property Value | £2 | £3,999 | £7,138 | £9,499 | £6,618 | £27,256 |
| Net Return | £-1,228 | £2,827 | £6,035 | £8,540 | £5,806 | £21,980 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | 5% | 10% | 14% | 10% | 36% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change