Terraced
TW8
1 bed
1 bath
Manor Vale, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£11,565
↗ 8%After 5 Years
Change In Property Value
£57,933
↗ 14%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,276 | £18,550 | £18,828 | £19,299 | £19,782 | £94,735 |
| Total Expenses | £16,002 | £16,042 | £16,080 | £16,137 | £16,196 | £80,458 |
| Profit Before Tax | £2,274 | £2,508 | £2,748 | £3,162 | £3,585 | £14,277 |
| Profit After Tax | £1,842 | £2,032 | £2,226 | £2,561 | £2,904 | £11,565 |
| Change In Property Value | £4 | £8,500 | £15,173 | £20,190 | £14,066 | £57,933 |
| Net Return | £1,846 | £10,532 | £17,399 | £22,751 | £16,970 | £69,498 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 8% | 13% | 17% | 12% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change