Flat
TW8
3 beds
2 baths
Penthouse, `The Island`, Tallow Road, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£332,250First YearProfit From Rental Income
£-20,632
↘ -6%After 5 Years
Change In Property Value
£100,648
↗ 10%After 5 Years
Return On Investment
24%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £39,000 | £39,585 | £40,575 | £41,589 | £42,837 | £203,585 |
| Total Expenses | £44,583 | £44,688 | £44,830 | £44,975 | £45,142 | £224,217 |
| Profit Before Tax | £-5,583 | £-5,103 | £-4,255 | £-3,386 | £-2,306 | £-20,632 |
| Profit After Tax | £-5,583 | £-5,103 | £-4,255 | £-3,386 | £-2,306 | £-20,632 |
| Change In Property Value | £10 | £10 | £19,500 | £34,808 | £46,320 | £100,648 |
| Net Return | £-5,573 | £-5,093 | £15,245 | £31,422 | £44,014 | £80,016 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -2% | 5% | 9% | 13% | 24% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change