Flat
TW8
2 beds
2 baths
Capital Interchange Way, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£-16,713
↘ -8%After 5 Years
Change In Property Value
£61,937
↗ 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 | £24,000 | £24,360 | £24,969 | £25,593 | £26,361 | £125,283 |
| Total Expenses | £28,205 | £28,287 | £28,391 | £28,497 | £28,617 | £141,997 |
| Profit Before Tax | £-4,205 | £-3,927 | £-3,422 | £-2,904 | £-2,256 | £-16,713 |
| Profit After Tax | £-4,205 | £-3,927 | £-3,422 | £-2,904 | £-2,256 | £-16,713 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £-4,199 | £-3,921 | £8,578 | £18,517 | £26,249 | £45,224 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 23% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change