Flat
TW8
4 beds
1 bath
Hazel Close, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£1,183
↗ 1%After 5 Years
Change In Property Value
£63,386
↗ 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 | £18,600 | £18,879 | £19,162 | £19,641 | £20,132 | £96,415 |
| Total Expenses | £18,821 | £18,899 | £18,969 | £19,058 | £19,150 | £94,898 |
| Profit Before Tax | £-221 | £-20 | £194 | £583 | £982 | £1,517 |
| Profit After Tax | £-221 | £-20 | £157 | £472 | £796 | £1,183 |
| Change In Property Value | £5 | £9,300 | £16,601 | £22,091 | £15,390 | £63,386 |
| Net Return | £-217 | £9,280 | £16,757 | £22,563 | £16,185 | £64,569 |
| 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