Flat
TW8
1 bed
1 bath
Booth House, High Street, Brentford Lock TW8
London, England · TW8
View property listing
Initial Investment
£100,482First YearProfit From Rental Income
£-2,188
↘ -2%After 5 Years
Change In Property Value
£43,614
↗ 14%After 5 Years
Return On Investment
41%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,804 | £12,996 | £13,191 | £13,521 | £13,859 | £66,371 |
| Total Expenses | £13,575 | £13,644 | £13,704 | £13,779 | £13,856 | £68,558 |
| Profit Before Tax | £-771 | £-648 | £-513 | £-259 | £3 | £-2,188 |
| Profit After Tax | £-771 | £-648 | £-513 | £-259 | £3 | £-2,188 |
| Change In Property Value | £3 | £6,399 | £11,422 | £15,200 | £10,589 | £43,614 |
| Net Return | £-768 | £5,751 | £10,909 | £14,941 | £10,592 | £41,426 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | 6% | 11% | 15% | 11% | 41% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change