Flat TW8 2 beds 2 baths

High Street, Brentford TW8

London, England · TW8

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£1,958

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£68,157

↗ 14%After 5 Years

Return On Investment

43%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,004	£20,304	£20,609	£21,124	£21,652	£103,692
Total Expenses	£20,088	£20,168	£20,239	£20,333	£20,428	£101,256
Profit Before Tax	£-84	£136	£369	£791	£1,224	£2,436
Profit After Tax	£-84	£110	£299	£641	£991	£1,958
Change In Property Value	£5	£10,000	£17,850	£23,753	£16,548	£68,157
Net Return	£-79	£10,110	£18,149	£24,394	£17,540	£70,115
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	6%	11%	15%	11%	43%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change