Terraced
TW8
3 beds
2 baths
Reynard Way, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£277,250First YearProfit From Rental Income
£-106
↗ 0%After 5 Years
Change In Property Value
£85,164
↗ 10%After 5 Years
Return On Investment
31%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,472 | £36,004 | £36,904 | £37,827 | £38,962 | £185,169 |
| Total Expenses | £36,779 | £36,844 | £36,945 | £37,048 | £37,172 | £184,787 |
| Profit Before Tax | £-1,307 | £-840 | £-40 | £779 | £1,790 | £382 |
| Profit After Tax | £-1,307 | £-840 | £-40 | £631 | £1,450 | £-106 |
| Change In Property Value | £8 | £8 | £16,500 | £29,453 | £39,194 | £85,164 |
| Net Return | £-1,299 | £-831 | £16,460 | £30,084 | £40,643 | £85,057 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 31% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change