Flat
TW8
2 beds
0 baths
High Street, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£166,650First YearProfit From Rental Income
£2,152
↗ 1%After 5 Years
Change In Property Value
£69,384
↗ 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 | £20,364 | £20,669 | £20,980 | £21,504 | £22,042 | £105,559 |
| Total Expenses | £20,413 | £20,494 | £20,566 | £20,660 | £20,757 | £102,891 |
| Profit Before Tax | £-49 | £175 | £413 | £844 | £1,285 | £2,668 |
| Profit After Tax | £-49 | £142 | £335 | £683 | £1,041 | £2,152 |
| Change In Property Value | £5 | £10,180 | £18,171 | £24,181 | £16,846 | £69,384 |
| Net Return | £-44 | £10,322 | £18,506 | £24,864 | £17,887 | £71,536 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| 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