Flat
TW8
4 beds
1 bath
Hazel Close, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£145,650First YearProfit From Rental Income
£841
↗ 1%After 5 Years
Change In Property Value
£61,205
↗ 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 | £17,964 | £18,233 | £18,507 | £18,970 | £19,444 | £93,118 |
| Total Expenses | £18,243 | £18,320 | £18,388 | £18,476 | £18,566 | £91,994 |
| Profit Before Tax | £-279 | £-86 | £119 | £493 | £877 | £1,124 |
| Profit After Tax | £-279 | £-86 | £96 | £400 | £711 | £841 |
| Change In Property Value | £4 | £8,980 | £16,029 | £21,331 | £14,860 | £61,205 |
| Net Return | £-274 | £8,894 | £16,126 | £21,730 | £15,571 | £62,046 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 1% |
| Total Net Return (%) | 0% | 6% | 11% | 15% | 11% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change