Flat TW8 1 bed 1 bath

Kew Bridge, Brentford TW8

London, England · TW8

Initial Investment

First Year

£422,250First Year

Profit From Rental Income

After 5 Years

£72,715

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£123,874

↗ 10%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£72,000	£73,080	£74,907	£76,780	£79,083	£375,850
Total Expenses	£56,810	£56,964	£57,190	£57,421	£57,694	£286,078
Profit Before Tax	£15,190	£16,116	£17,717	£19,359	£21,389	£89,771
Profit After Tax	£12,304	£13,054	£14,351	£15,681	£17,325	£72,715
Change In Property Value	£12	£12	£24,000	£42,841	£57,009	£123,874
Net Return	£12,316	£13,066	£38,352	£58,522	£74,334	£196,589
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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