Flat
TW8
1 bed
0 baths
"The Aqueuos" at High Street>, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£110,650First YearProfit From Rental Income
£-14,109
↘ -13%After 5 Years
Change In Property Value
£36,027
↗ 10%After 5 Years
Return On Investment
20%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,956 | £14,165 | £14,519 | £14,882 | £15,329 | £72,852 |
| Total Expenses | £17,242 | £17,309 | £17,387 | £17,468 | £17,555 | £86,961 |
| Profit Before Tax | £-3,286 | £-3,144 | £-2,868 | £-2,585 | £-2,226 | £-14,109 |
| Profit After Tax | £-3,286 | £-3,144 | £-2,868 | £-2,585 | £-2,226 | £-14,109 |
| Change In Property Value | £3 | £3 | £6,980 | £12,460 | £16,580 | £36,027 |
| Net Return | £-3,283 | £-3,140 | £4,112 | £9,874 | £14,354 | £21,918 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change