Flat TW8 1 bed 1 bath

Kew Bridge, Brentford TW8

London, England · TW8

Initial Investment

First Year

£422,250First Year

Profit From Rental Income

After 5 Years

£16,550

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£163,577

↗ 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	£48,000	£48,720	£49,451	£50,687	£51,954	£248,812
Total Expenses	£45,410	£45,532	£45,646	£45,812	£45,981	£228,381
Profit Before Tax	£2,590	£3,188	£3,805	£4,876	£5,973	£20,432
Profit After Tax	£2,098	£2,582	£3,082	£3,949	£4,838	£16,550
Change In Property Value	£12	£24,000	£42,840	£57,008	£39,716	£163,577
Net Return	£2,110	£26,583	£45,922	£60,958	£44,554	£180,126
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	6%	11%	14%	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