Flat
TW8
1 bed
1 bath
Brook Road South, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£-2,876
↘ -3%After 5 Years
Change In Property Value
£40,213
↗ 14%After 5 Years
Return On Investment
41%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,796 | £11,973 | £12,153 | £12,456 | £12,768 | £61,146 |
| Total Expenses | £12,671 | £12,739 | £12,798 | £12,870 | £12,944 | £64,022 |
| Profit Before Tax | £-875 | £-766 | £-645 | £-414 | £-176 | £-2,876 |
| Profit After Tax | £-875 | £-766 | £-645 | £-414 | £-176 | £-2,876 |
| Change In Property Value | £3 | £5,900 | £10,532 | £14,015 | £9,763 | £40,213 |
| Net Return | £-872 | £5,134 | £9,886 | £13,601 | £9,587 | £37,336 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | 6% | 11% | 15% | 10% | 41% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change