Flat TW8 2 beds 0 baths

"The Dewater" at High Street>, Brentford TW8

London, England · TW8

Initial Investment

First Year

£166,650First Year

Profit From Rental Income

After 5 Years

£27,277

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£52,543

↗ 10%After 5 Years

Return On Investment

48%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,868	£33,361	£34,195	£35,050	£36,101	£171,575
Total Expenses	£27,267	£27,404	£27,568	£27,737	£27,923	£137,900
Profit Before Tax	£5,601	£5,957	£6,627	£7,313	£8,178	£33,676
Profit After Tax	£4,537	£4,825	£5,368	£5,923	£6,625	£27,277
Change In Property Value	£5	£5	£10,180	£18,172	£24,181	£52,543
Net Return	£4,542	£4,830	£15,548	£24,095	£30,806	£79,821
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	48%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change