Flat
TW8
3 beds
2 baths
Boston Manor Road, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£245,750First YearProfit From Rental Income
£6,857
↗ 3%After 5 Years
Change In Property Value
£100,191
↗ 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 | £29,400 | £29,841 | £30,289 | £31,046 | £31,822 | £152,397 |
| Total Expenses | £28,589 | £28,683 | £28,768 | £28,886 | £29,006 | £143,932 |
| Profit Before Tax | £811 | £1,158 | £1,520 | £2,160 | £2,816 | £8,465 |
| Profit After Tax | £657 | £938 | £1,231 | £1,749 | £2,281 | £6,857 |
| Change In Property Value | £7 | £14,700 | £26,240 | £34,918 | £24,326 | £100,191 |
| Net Return | £665 | £15,638 | £27,471 | £36,667 | £26,607 | £107,048 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 6% | 11% | 15% | 11% | 44% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change