Flat TW8 3 beds 2 baths

Penthouse, `The Island`, Tallow Road, Brentford TW8

London, England · TW8

Initial Investment

First Year

£332,250First Year

Profit From Rental Income

After 5 Years

£11,860

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£132,906

↗ 14%After 5 Years

Return On Investment

44%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£39,000	£39,585	£40,179	£41,183	£42,213	£202,160
Total Expenses	£37,271	£37,379	£37,480	£37,622	£37,767	£187,518
Profit Before Tax	£1,729	£2,206	£2,699	£3,561	£4,445	£14,641
Profit After Tax	£1,401	£1,787	£2,186	£2,885	£3,601	£11,860
Change In Property Value	£10	£19,500	£34,808	£46,319	£32,269	£132,906
Net Return	£1,411	£21,287	£36,994	£49,204	£35,870	£144,766
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	6%	11%	15%	11%	44%

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