Flat TW8 1 bed 1 bath

Clayponds Lane, Brentford TW8

London, England · TW8

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£-13,075

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£25,807

↗ 10%After 5 Years

Return On Investment

17%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,996	£10,146	£10,400	£10,660	£10,979	£52,180
Total Expenses	£12,918	£12,979	£13,048	£13,118	£13,192	£65,255
Profit Before Tax	£-2,922	£-2,833	£-2,648	£-2,458	£-2,213	£-13,075
Profit After Tax	£-2,922	£-2,833	£-2,648	£-2,458	£-2,213	£-13,075
Change In Property Value	£3	£3	£5,000	£8,925	£11,877	£25,807
Net Return	£-2,920	£-2,831	£2,352	£6,467	£9,664	£12,733
Return From Rental Income (%)	-4%	-4%	-3%	-3%	-3%	-17%
Total Net Return (%)	-4%	-4%	3%	9%	13%	17%

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