Flat TW8 5 beds 2 baths

York Road, Brentford TW8

London, England · TW8

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£-17,217

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£67,099

↗ 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	£26,004	£26,394	£27,054	£27,730	£28,562	£135,744
Total Expenses	£30,389	£30,474	£30,583	£30,695	£30,820	£152,961
Profit Before Tax	£-4,385	£-4,080	£-3,529	£-2,964	£-2,258	£-17,217
Profit After Tax	£-4,385	£-4,080	£-3,529	£-2,964	£-2,258	£-17,217
Change In Property Value	£7	£7	£13,000	£23,205	£30,880	£67,099
Net Return	£-4,379	£-4,074	£9,471	£20,241	£28,622	£49,882
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	-2%	-2%	4%	9%	13%	23%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change