Terraced
TW8
1 bed
1 bath
Manor Vale, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£-1,057
↘ -1%After 5 Years
Change In Property Value
£43,872
↗ 10%After 5 Years
Return On Investment
31%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,276 | £18,550 | £19,014 | £19,489 | £20,074 | £95,403 |
| Total Expenses | £19,189 | £19,228 | £19,286 | £19,344 | £19,413 | £96,461 |
| Profit Before Tax | £-913 | £-678 | £-272 | £145 | £661 | £-1,057 |
| Profit After Tax | £-913 | £-678 | £-272 | £145 | £661 | £-1,057 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £-909 | £-674 | £8,229 | £15,318 | £20,851 | £42,815 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 0% | 6% | 11% | 15% | 31% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change