Flat TW8 1 bed 1 bath

Arbor House, Brentford Lock West, Brentford TW8

London, England · TW8

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£-1,810

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£45,665

↗ 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	£13,404	£13,605	£13,809	£14,154	£14,508	£69,481
Total Expenses	£14,119	£14,189	£14,251	£14,327	£14,405	£71,291
Profit Before Tax	£-715	£-584	£-441	£-173	£103	£-1,810
Profit After Tax	£-715	£-584	£-441	£-173	£103	£-1,810
Change In Property Value	£3	£6,700	£11,960	£15,915	£11,087	£45,665
Net Return	£-712	£6,116	£11,518	£15,742	£11,191	£43,855
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	6%	11%	15%	11%	41%

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