Flat
TW8
2 beds
1 bath
Capital Interchange Way, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£201,860First YearProfit From Rental Income
£33,069
↗ 16%After 5 Years
Change In Property Value
£62,928
↗ 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 | £39,360 | £39,950 | £40,949 | £41,973 | £43,232 | £205,465 |
| Total Expenses | £32,558 | £32,719 | £32,914 | £33,114 | £33,334 | £164,639 |
| Profit Before Tax | £6,802 | £7,231 | £8,035 | £8,859 | £9,898 | £40,825 |
| Profit After Tax | £5,510 | £5,857 | £6,508 | £7,176 | £8,017 | £33,069 |
| Change In Property Value | £6 | £6 | £12,192 | £21,763 | £28,961 | £62,928 |
| Net Return | £5,516 | £5,864 | £18,701 | £28,939 | £36,978 | £95,997 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change