Flat TW8 0 beds 1 bath

Great West Road, Brentford TW8

London, England · TW8

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£-4,420

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£32,034

↗ 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	£9,396	£9,537	£9,680	£9,922	£10,170	£48,705
Total Expenses	£10,501	£10,565	£10,620	£10,686	£10,754	£53,125
Profit Before Tax	£-1,105	£-1,028	£-940	£-764	£-584	£-4,420
Profit After Tax	£-1,105	£-1,028	£-940	£-764	£-584	£-4,420
Change In Property Value	£2	£4,700	£8,390	£11,164	£7,778	£32,034
Net Return	£-1,102	£3,672	£7,449	£10,400	£7,194	£27,613
Return From Rental Income (%)	-2%	-1%	-1%	-1%	-1%	-6%
Total Net Return (%)	-2%	5%	10%	15%	10%	39%

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