Flat TW8 2 beds 1 bath

Capital Interchange Way, Brentford TW8

London, England · TW8

Initial Investment

First Year

£201,860First Year

Profit From Rental Income

After 5 Years

£-16,814

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£62,928

↗ 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	£24,384	£24,750	£25,369	£26,003	£26,783	£127,288
Total Expenses	£28,624	£28,707	£28,812	£28,919	£29,040	£144,101
Profit Before Tax	£-4,240	£-3,957	£-3,443	£-2,916	£-2,257	£-16,814
Profit After Tax	£-4,240	£-3,957	£-3,443	£-2,916	£-2,257	£-16,814
Change In Property Value	£6	£6	£12,192	£21,763	£28,961	£62,928
Net Return	£-4,234	£-3,951	£8,749	£18,847	£26,704	£46,114
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