Flat TW8 2 beds 1 bath

London Road, Brentford TW8

London, England · TW8

Initial Investment

First Year

£342,229First Year

Profit From Rental Income

After 5 Years

£12,372

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£136,307

↗ 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	£39,996	£40,596	£41,205	£42,235	£43,291	£207,323
Total Expenses	£38,173	£38,283	£38,385	£38,530	£38,678	£192,049
Profit Before Tax	£1,823	£2,313	£2,820	£3,705	£4,613	£15,274
Profit After Tax	£1,477	£1,873	£2,284	£3,001	£3,736	£12,372
Change In Property Value	£10	£19,999	£35,699	£47,505	£33,095	£136,307
Net Return	£1,487	£21,873	£37,983	£50,506	£36,831	£148,679
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
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