Semi Detached
TW8
2 beds
1 bath
Brentwick Gardens, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£193,250First YearProfit From Rental Income
£-8,724
↘ -5%After 5 Years
Change In Property Value
£60,389
↗ 10%After 5 Years
Return On Investment
27%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,400 | £23,751 | £24,345 | £24,953 | £25,702 | £122,151 |
| Total Expenses | £26,050 | £26,096 | £26,167 | £26,238 | £26,324 | £130,875 |
| Profit Before Tax | £-2,650 | £-2,345 | £-1,822 | £-1,285 | £-622 | £-8,724 |
| Profit After Tax | £-2,650 | £-2,345 | £-1,822 | £-1,285 | £-622 | £-8,724 |
| Change In Property Value | £6 | £6 | £11,700 | £20,885 | £27,792 | £60,389 |
| Net Return | £-2,644 | £-2,340 | £9,878 | £19,600 | £27,170 | £51,665 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change