Flat TW8 2 beds 1 bath

Justin Close, Brentford TW8

London, England · TW8

Initial Investment

First Year

£118,000First Year

Profit From Rental Income

After 5 Years

£-946

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£50,436

↗ 14%After 5 Years

Return On Investment

42%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,796	£15,018	£15,243	£15,624	£16,015	£76,696
Total Expenses	£15,384	£15,457	£15,520	£15,600	£15,682	£77,643
Profit Before Tax	£-588	£-439	£-277	£24	£333	£-946
Profit After Tax	£-588	£-439	£-277	£24	£333	£-946
Change In Property Value	£4	£7,400	£13,209	£17,578	£12,246	£50,436
Net Return	£-585	£6,961	£12,932	£17,602	£12,579	£49,490
Return From Rental Income (%)	0%	0%	0%	0%	0%	-1%
Total Net Return (%)	0%	6%	11%	15%	11%	42%

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