Flat
TW8
2 beds
2 baths
Kempton House, Heritage Place, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£186,250First YearProfit From Rental Income
£-16,366
↘ -9%After 5 Years
Change In Property Value
£58,324
↗ 10%After 5 Years
Return On Investment
23%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,596 | £22,935 | £23,508 | £24,096 | £24,819 | £117,954 |
| Total Expenses | £26,676 | £26,756 | £26,856 | £26,959 | £27,074 | £134,321 |
| Profit Before Tax | £-4,080 | £-3,821 | £-3,348 | £-2,863 | £-2,255 | £-16,366 |
| Profit After Tax | £-4,080 | £-3,821 | £-3,348 | £-2,863 | £-2,255 | £-16,366 |
| Change In Property Value | £6 | £6 | £11,300 | £20,171 | £26,842 | £58,324 |
| Net Return | £-4,074 | £-3,815 | £7,952 | £17,308 | £24,587 | £41,958 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 23% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change