Flat
TW8
2 beds
1 bath
Greenrod Place, Clayponds Lane, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£75,250First YearProfit From Rental Income
£-13,030
↘ -17%After 5 Years
Change In Property Value
£25,549
↗ 10%After 5 Years
Return On Investment
17%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,900 | £10,048 | £10,300 | £10,557 | £10,874 | £51,679 |
| Total Expenses | £12,810 | £12,870 | £12,938 | £13,008 | £13,082 | £64,709 |
| Profit Before Tax | £-2,910 | £-2,822 | £-2,639 | £-2,451 | £-2,209 | £-13,030 |
| Profit After Tax | £-2,910 | £-2,822 | £-2,639 | £-2,451 | £-2,209 | £-13,030 |
| Change In Property Value | £2 | £2 | £4,950 | £8,836 | £11,758 | £25,549 |
| Net Return | £-2,907 | £-2,819 | £2,311 | £6,385 | £9,550 | £12,519 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 13% | 17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change