Flat
TW8
1 bed
1 bath
Green Dragon Lane, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£60,985First YearProfit From Rental Income
£-12,505
↘ -21%After 5 Years
Change In Property Value
£20,641
↗ 10%After 5 Years
Return On Investment
13%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,004 | £8,124 | £8,327 | £8,535 | £8,791 | £41,782 |
| Total Expenses | £10,733 | £10,791 | £10,855 | £10,919 | £10,988 | £54,287 |
| Profit Before Tax | £-2,729 | £-2,667 | £-2,528 | £-2,384 | £-2,196 | £-12,505 |
| Profit After Tax | £-2,729 | £-2,667 | £-2,528 | £-2,384 | £-2,196 | £-12,505 |
| Change In Property Value | £2 | £2 | £3,999 | £7,138 | £9,499 | £20,641 |
| Net Return | £-2,727 | £-2,665 | £1,472 | £4,754 | £7,303 | £8,136 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -4% | -4% | 2% | 8% | 12% | 13% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change