Flat
TW8
2 beds
1 bath
London Road, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£342,229First YearProfit From Rental Income
£84,310
↗ 25%After 5 Years
Change In Property Value
£103,223
↗ 10%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £66,600 | £67,599 | £69,289 | £71,021 | £73,152 | £347,661 |
| Total Expenses | £48,333 | £48,479 | £48,691 | £48,908 | £49,164 | £243,574 |
| Profit Before Tax | £18,267 | £19,120 | £20,598 | £22,113 | £23,988 | £104,087 |
| Profit After Tax | £14,796 | £15,487 | £16,684 | £17,912 | £19,430 | £84,310 |
| Change In Property Value | £10 | £10 | £19,999 | £35,699 | £47,505 | £103,223 |
| Net Return | £14,806 | £15,497 | £36,684 | £53,611 | £66,935 | £187,534 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 5% | 11% | 16% | 20% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change