Flat
TW8
2 beds
2 baths
Myers Court, Reynard Way, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£175,750First YearProfit From Rental Income
£-16,053
↘ -9%After 5 Years
Change In Property Value
£55,227
↗ 10%After 5 Years
Return On Investment
22%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,396 | £21,717 | £22,260 | £22,816 | £23,501 | £111,690 |
| Total Expenses | £25,366 | £25,444 | £25,541 | £25,641 | £25,752 | £127,743 |
| Profit Before Tax | £-3,970 | £-3,727 | £-3,281 | £-2,824 | £-2,251 | £-16,053 |
| Profit After Tax | £-3,970 | £-3,727 | £-3,281 | £-2,824 | £-2,251 | £-16,053 |
| Change In Property Value | £5 | £5 | £10,700 | £19,100 | £25,416 | £55,227 |
| Net Return | £-3,964 | £-3,722 | £7,419 | £16,276 | £23,166 | £39,174 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 22% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change