Flat TW8 2 beds 1 bath

Capital Interchange Way, Brentford TW8

London, England · TW8

Initial Investment

First Year

£201,860First Year

Profit From Rental Income

After 5 Years

£4,243

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£83,097

↗ 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	£24,384	£24,750	£25,121	£25,749	£26,393	£126,397
Total Expenses	£24,052	£24,139	£24,217	£24,322	£24,429	£121,158
Profit Before Tax	£332	£611	£904	£1,427	£1,964	£5,238
Profit After Tax	£269	£495	£732	£1,156	£1,591	£4,243
Change In Property Value	£6	£12,192	£21,763	£28,960	£20,176	£83,097
Net Return	£275	£12,687	£22,495	£30,116	£21,767	£87,340
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
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