Flat
TW8
1 bed
1 bath
Great West Road, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£-5,284
↘ -9%After 5 Years
Change In Property Value
£27,263
↗ 14%After 5 Years
Return On Investment
36%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,004 | £8,124 | £8,246 | £8,452 | £8,663 | £41,489 |
| Total Expenses | £9,235 | £9,297 | £9,351 | £9,413 | £9,477 | £46,773 |
| Profit Before Tax | £-1,231 | £-1,173 | £-1,105 | £-961 | £-813 | £-5,284 |
| Profit After Tax | £-1,231 | £-1,173 | £-1,105 | £-961 | £-813 | £-5,284 |
| Change In Property Value | £2 | £4,000 | £7,140 | £9,501 | £6,619 | £27,263 |
| Net Return | £-1,229 | £2,827 | £6,035 | £8,540 | £5,806 | £21,979 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | 5% | 10% | 14% | 10% | 36% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change