Flat
TW8
2 beds
1 bath
Reynard Way, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£-4,659
↘ -7%After 5 Years
Change In Property Value
£30,671
↗ 14%After 5 Years
Return On Investment
38%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,000 | £9,135 | £9,272 | £9,504 | £9,741 | £46,652 |
| Total Expenses | £10,139 | £10,203 | £10,258 | £10,323 | £10,389 | £51,311 |
| Profit Before Tax | £-1,139 | £-1,068 | £-986 | £-819 | £-648 | £-4,659 |
| Profit After Tax | £-1,139 | £-1,068 | £-986 | £-819 | £-648 | £-4,659 |
| Change In Property Value | £2 | £4,500 | £8,033 | £10,689 | £7,447 | £30,671 |
| Net Return | £-1,137 | £3,432 | £7,047 | £9,870 | £6,799 | £26,012 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | 5% | 10% | 14% | 10% | 38% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change