Flat
TW8
1 bed
1 bath
Brook Road South, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£-13,545
↘ -15%After 5 Years
Change In Property Value
£30,452
↗ 10%After 5 Years
Return On Investment
18%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,796 | £11,973 | £12,272 | £12,579 | £12,956 | £61,577 |
| Total Expenses | £14,884 | £14,947 | £15,020 | £15,095 | £15,175 | £75,122 |
| Profit Before Tax | £-3,088 | £-2,974 | £-2,748 | £-2,516 | £-2,219 | £-13,545 |
| Profit After Tax | £-3,088 | £-2,974 | £-2,748 | £-2,516 | £-2,219 | £-13,545 |
| Change In Property Value | £3 | £3 | £5,900 | £10,532 | £14,015 | £30,452 |
| Net Return | £-3,085 | £-2,972 | £3,152 | £8,016 | £11,796 | £16,908 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -15% |
| Total Net Return (%) | -3% | -3% | 3% | 9% | 13% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change