Semi Detached TW8 4 beds 2 baths

Brentwick Gardens, Brentford TW8

London, England · TW8

Initial Investment

First Year

£228,250First Year

Profit From Rental Income

After 5 Years

£-37,018

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£70,712

↗ 10%After 5 Years

Return On Investment

15%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,600	£21,924	£22,472	£23,034	£23,725	£112,755
Total Expenses	£29,837	£29,881	£29,947	£30,014	£30,094	£149,773
Profit Before Tax	£-8,237	£-7,957	£-7,475	£-6,980	£-6,369	£-37,018
Profit After Tax	£-8,237	£-7,957	£-7,475	£-6,980	£-6,369	£-37,018
Change In Property Value	£7	£7	£13,700	£24,455	£32,543	£70,712
Net Return	£-8,231	£-7,950	£6,226	£17,475	£26,174	£33,693
Return From Rental Income (%)	-4%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	-4%	-3%	3%	8%	11%	15%

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