Flat
TW8
2 beds
2 baths
Myers Court, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£175,750First YearProfit From Rental Income
£2,673
↗ 2%After 5 Years
Change In Property Value
£72,928
↗ 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 | £21,396 | £21,717 | £22,043 | £22,594 | £23,159 | £110,908 |
| Total Expenses | £21,353 | £21,435 | £21,509 | £21,606 | £21,705 | £107,608 |
| Profit Before Tax | £43 | £282 | £534 | £988 | £1,454 | £3,300 |
| Profit After Tax | £35 | £228 | £432 | £800 | £1,177 | £2,673 |
| Change In Property Value | £5 | £10,700 | £19,100 | £25,416 | £17,707 | £72,928 |
| Net Return | £40 | £10,928 | £19,532 | £26,216 | £18,884 | £75,601 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 2% |
| 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