Flat
TW8
1 bed
1 bath
Lewis House, West Bradbury Yard, Brentford Project, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£1,387
↗ 1%After 5 Years
Change In Property Value
£64,749
↗ 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 | £18,996 | £19,281 | £19,570 | £20,059 | £20,561 | £98,467 |
| Total Expenses | £19,183 | £19,261 | £19,331 | £19,422 | £19,515 | £96,712 |
| Profit Before Tax | £-187 | £20 | £239 | £638 | £1,046 | £1,756 |
| Profit After Tax | £-187 | £16 | £194 | £516 | £847 | £1,387 |
| Change In Property Value | £5 | £9,500 | £16,958 | £22,566 | £15,721 | £64,749 |
| Net Return | £-182 | £9,516 | £17,151 | £23,082 | £16,568 | £66,136 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 6% | 11% | 15% | 11% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change