Flat
TW8
2 beds
2 baths
Lily House, Capital Interchange Way Brentford TW8
London, England · TW8
View property listing
Initial Investment
£188,000First YearProfit From Rental Income
£-16,400
↘ -9%After 5 Years
Change In Property Value
£58,840
↗ 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 | £22,800 | £23,142 | £23,721 | £24,314 | £25,043 | £119,019 |
| Total Expenses | £26,895 | £26,975 | £27,076 | £27,179 | £27,295 | £135,419 |
| Profit Before Tax | £-4,095 | £-3,833 | £-3,355 | £-2,865 | £-2,252 | £-16,400 |
| Profit After Tax | £-4,095 | £-3,833 | £-3,355 | £-2,865 | £-2,252 | £-16,400 |
| Change In Property Value | £6 | £6 | £11,400 | £20,349 | £27,079 | £58,840 |
| Net Return | £-4,089 | £-3,827 | £8,045 | £17,484 | £24,828 | £42,440 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| 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