Flat
TW8
2 beds
2 baths
Kempton House, Heritage Place, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£186,250First YearProfit From Rental Income
£3,298
↗ 2%After 5 Years
Change In Property Value
£77,017
↗ 14%After 5 Years
Return On Investment
43%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,596 | £22,935 | £23,279 | £23,861 | £24,457 | £117,128 |
| Total Expenses | £22,438 | £22,522 | £22,598 | £22,698 | £22,800 | £113,057 |
| Profit Before Tax | £158 | £413 | £681 | £1,163 | £1,657 | £4,072 |
| Profit After Tax | £128 | £334 | £552 | £942 | £1,342 | £3,298 |
| Change In Property Value | £6 | £11,300 | £20,171 | £26,841 | £18,700 | £77,017 |
| Net Return | £133 | £11,634 | £20,722 | £27,784 | £20,042 | £80,316 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 6% | 11% | 15% | 11% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change