Flat TW8 1 bed 1 bath

Great West Road, Brentford TW8

London, England · TW8

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£-12,515

↘ -21%After 5 Years

Change In Property Value

After 5 Years

£20,646

↗ 10%After 5 Years

Return On Investment

13%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,004	£8,124	£8,327	£8,535	£8,791	£41,782
Total Expenses	£10,735	£10,793	£10,857	£10,921	£10,990	£54,296
Profit Before Tax	£-2,731	£-2,669	£-2,530	£-2,386	£-2,198	£-12,515
Profit After Tax	£-2,731	£-2,669	£-2,530	£-2,386	£-2,198	£-12,515
Change In Property Value	£2	£2	£4,000	£7,140	£9,501	£20,646
Net Return	£-2,729	£-2,667	£1,471	£4,754	£7,303	£8,131
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-21%
Total Net Return (%)	-4%	-4%	2%	8%	12%	13%

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