Flat TW8 2 beds 2 baths

Heritage Place, Brentford TW8

London, England · TW8

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£4,043

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£81,788

↗ 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	£24,000	£24,360	£24,725	£25,344	£25,977	£124,406
Total Expenses	£23,705	£23,791	£23,869	£23,972	£24,078	£119,415
Profit Before Tax	£295	£569	£857	£1,371	£1,899	£4,991
Profit After Tax	£239	£461	£694	£1,111	£1,538	£4,043
Change In Property Value	£6	£12,000	£21,420	£28,504	£19,858	£81,788
Net Return	£245	£12,461	£22,114	£29,615	£21,396	£85,831
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
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