Flat
TW8
2 beds
1 bath
Greenrod Place, Clayponds Lane, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£75,250First YearProfit From Rental Income
£-4,080
↘ -5%After 5 Years
Change In Property Value
£33,738
↗ 14%After 5 Years
Return On Investment
39%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,900 | £10,048 | £10,199 | £10,454 | £10,716 | £51,318 |
| Total Expenses | £10,953 | £11,018 | £11,074 | £11,142 | £11,210 | £55,398 |
| Profit Before Tax | £-1,053 | £-970 | £-875 | £-687 | £-495 | £-4,080 |
| Profit After Tax | £-1,053 | £-970 | £-875 | £-687 | £-495 | £-4,080 |
| Change In Property Value | £2 | £4,950 | £8,836 | £11,758 | £8,191 | £33,738 |
| Net Return | £-1,051 | £3,980 | £7,961 | £11,071 | £7,697 | £29,658 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | -1% | 5% | 11% | 15% | 10% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change