Flat
TW8
2 beds
1 bath
Boston Manor Road, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£28,446
↗ 22%After 5 Years
Change In Property Value
£41,291
↗ 10%After 5 Years
Return On Investment
54%
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 | £25,824 | £26,211 | £26,867 | £27,538 | £28,364 | £134,805 |
| Total Expenses | £19,765 | £19,834 | £19,928 | £20,024 | £20,135 | £99,687 |
| Profit Before Tax | £6,059 | £6,377 | £6,939 | £7,514 | £8,230 | £35,118 |
| Profit After Tax | £4,907 | £5,165 | £5,620 | £6,087 | £6,666 | £28,446 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £4,911 | £5,169 | £13,620 | £20,367 | £25,669 | £69,737 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change