Flat TW8 1 bed 1 bath

Kempton House, Heritage Place, Brentford TW8

London, England · TW8

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£-276

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£54,526

↗ 14%After 5 Years

Return On Investment

42%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,996	£16,236	£16,479	£16,891	£17,314	£82,917
Total Expenses	£16,470	£16,544	£16,609	£16,692	£16,777	£83,091
Profit Before Tax	£-474	£-308	£-129	£199	£537	£-174
Profit After Tax	£-474	£-308	£-129	£199	£435	£-276
Change In Property Value	£4	£8,000	£14,280	£19,003	£13,239	£54,526
Net Return	£-470	£7,692	£14,151	£19,202	£13,673	£54,249
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	0%	6%	11%	15%	11%	42%

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