Flat
TW8
1 bed
1 bath
Clifden Road, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£-13,578
↘ -15%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
19%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,000 | £12,180 | £12,484 | £12,797 | £13,181 | £62,642 |
| Total Expenses | £15,103 | £15,167 | £15,240 | £15,315 | £15,396 | £76,220 |
| Profit Before Tax | £-3,103 | £-2,987 | £-2,755 | £-2,518 | £-2,216 | £-13,578 |
| Profit After Tax | £-3,103 | £-2,987 | £-2,755 | £-2,518 | £-2,216 | £-13,578 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £-3,100 | £-2,983 | £3,245 | £8,192 | £12,037 | £17,390 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -15% |
| Total Net Return (%) | -3% | -3% | 3% | 9% | 13% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change