Terraced
TW8
3 beds
2 baths
Reynard Way, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£289,500First YearProfit From Rental Income
£25,575
↗ 9%After 5 Years
Change In Property Value
£117,230
↗ 14%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £36,984 | £37,539 | £38,102 | £39,054 | £40,031 | £191,710 |
| Total Expenses | £31,869 | £31,937 | £32,003 | £32,109 | £32,217 | £160,136 |
| Profit Before Tax | £5,115 | £5,602 | £6,098 | £6,945 | £7,813 | £31,574 |
| Profit After Tax | £4,143 | £4,538 | £4,940 | £5,626 | £6,329 | £25,575 |
| Change In Property Value | £9 | £17,200 | £30,702 | £40,856 | £28,463 | £117,230 |
| Net Return | £4,152 | £21,738 | £35,642 | £46,482 | £34,792 | £142,805 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 8% | 12% | 16% | 12% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change