Flat
TW8
1 bed
1 bath
Myers Court, Reynard Way, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£-13,769
↘ -14%After 5 Years
Change In Property Value
£33,033
↗ 10%After 5 Years
Return On Investment
19%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,804 | £12,996 | £13,321 | £13,654 | £14,064 | £66,839 |
| Total Expenses | £15,976 | £16,042 | £16,117 | £16,194 | £16,278 | £80,607 |
| Profit Before Tax | £-3,172 | £-3,046 | £-2,796 | £-2,540 | £-2,214 | £-13,769 |
| Profit After Tax | £-3,172 | £-3,046 | £-2,796 | £-2,540 | £-2,214 | £-13,769 |
| Change In Property Value | £3 | £3 | £6,400 | £11,424 | £15,202 | £33,033 |
| Net Return | £-3,169 | £-3,042 | £3,604 | £8,884 | £12,988 | £19,265 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change