Flat TW8 3 beds 0 baths

"The Oxbow" at High Street>, Brentford TW8

London, England · TW8

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£-17,777

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£72,260

↗ 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	£27,996	£28,416	£29,126	£29,854	£30,750	£146,143
Total Expenses	£32,572	£32,660	£32,774	£32,891	£33,023	£163,920
Profit Before Tax	£-4,576	£-4,244	£-3,648	£-3,036	£-2,273	£-17,777
Profit After Tax	£-4,576	£-4,244	£-3,648	£-3,036	£-2,273	£-17,777
Change In Property Value	£7	£7	£14,000	£24,990	£33,255	£72,260
Net Return	£-4,569	£-4,237	£10,353	£21,954	£30,982	£54,483
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	-2%	-2%	4%	9%	13%	23%

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