Flat
TW8
1 bed
1 bath
Isambard Court, Brentford Lock West TW8
London, England · TW8
View property listing
Initial Investment
£40,375First YearProfit From Rental Income
£-11,787
↘ -29%After 5 Years
Change In Property Value
£13,549
↗ 10%After 5 Years
Return On Investment
4%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,256 | £5,335 | £5,468 | £5,605 | £5,773 | £27,437 |
| Total Expenses | £7,733 | £7,787 | £7,843 | £7,901 | £7,960 | £39,224 |
| Profit Before Tax | £-2,477 | £-2,452 | £-2,375 | £-2,296 | £-2,187 | £-11,787 |
| Profit After Tax | £-2,477 | £-2,452 | £-2,375 | £-2,296 | £-2,187 | £-11,787 |
| Change In Property Value | £1 | £1 | £2,625 | £4,686 | £6,235 | £13,549 |
| Net Return | £-2,476 | £-2,451 | £250 | £2,390 | £4,048 | £1,762 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -5% | -29% |
| Total Net Return (%) | -6% | -6% | 1% | 6% | 10% | 4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change