Flat
TW8
2 beds
0 baths
High Street, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£2,985
↗ 2%After 5 Years
Change In Property Value
£74,973
↗ 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 | £21,996 | £22,326 | £22,661 | £23,227 | £23,808 | £114,018 |
| Total Expenses | £21,896 | £21,979 | £22,053 | £22,152 | £22,253 | £110,332 |
| Profit Before Tax | £100 | £347 | £607 | £1,076 | £1,556 | £3,686 |
| Profit After Tax | £81 | £281 | £492 | £871 | £1,260 | £2,985 |
| Change In Property Value | £6 | £11,000 | £19,635 | £26,129 | £18,203 | £74,973 |
| Net Return | £87 | £11,281 | £20,127 | £27,000 | £19,463 | £77,958 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 2% |
| Total Net Return (%) | 0% | 6% | 11% | 15% | 11% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change