Flat
TW8
3 beds
1 bath
High Street, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£498,850First YearProfit From Rental Income
£-25,003
↘ -5%After 5 Years
Change In Property Value
£143,643
↗ 10%After 5 Years
Return On Investment
24%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £55,656 | £56,491 | £57,903 | £59,351 | £61,131 | £290,532 |
| Total Expenses | £62,773 | £62,903 | £63,087 | £63,276 | £63,496 | £315,535 |
| Profit Before Tax | £-7,117 | £-6,412 | £-5,184 | £-3,925 | £-2,365 | £-25,003 |
| Profit After Tax | £-7,117 | £-6,412 | £-5,184 | £-3,925 | £-2,365 | £-25,003 |
| Change In Property Value | £14 | £14 | £27,831 | £49,678 | £66,107 | £143,643 |
| Net Return | £-7,103 | £-6,398 | £22,647 | £45,753 | £63,741 | £118,639 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -1% | -1% | 5% | 9% | 13% | 24% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change