Flat
TW8
3 beds
2 baths
Boston Manor Road, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£245,750First YearProfit From Rental Income
£-18,124
↘ -7%After 5 Years
Change In Property Value
£75,873
↗ 10%After 5 Years
Return On Investment
23%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,400 | £29,841 | £30,587 | £31,352 | £32,292 | £153,472 |
| Total Expenses | £34,101 | £34,191 | £34,309 | £34,429 | £34,566 | £171,596 |
| Profit Before Tax | £-4,701 | £-4,350 | £-3,722 | £-3,077 | £-2,274 | £-18,124 |
| Profit After Tax | £-4,701 | £-4,350 | £-3,722 | £-3,077 | £-2,274 | £-18,124 |
| Change In Property Value | £7 | £7 | £14,700 | £26,240 | £34,918 | £75,873 |
| Net Return | £-4,694 | £-4,343 | £10,979 | £23,163 | £32,644 | £57,749 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 23% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change