Flat
TW8
3 beds
1 bath
High Street, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£498,850First YearProfit From Rental Income
£78,195
↗ 16%After 5 Years
Change In Property Value
£143,643
↗ 10%After 5 Years
Return On Investment
44%
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 | £89,844 | £91,192 | £93,471 | £95,808 | £98,682 | £468,998 |
| Total Expenses | £73,676 | £74,029 | £74,461 | £74,902 | £75,392 | £372,461 |
| Profit Before Tax | £16,168 | £17,163 | £19,011 | £20,906 | £23,290 | £96,537 |
| Profit After Tax | £13,096 | £13,902 | £15,399 | £16,934 | £18,865 | £78,195 |
| Change In Property Value | £14 | £14 | £27,831 | £49,678 | £66,107 | £143,643 |
| Net Return | £13,110 | £13,916 | £43,229 | £66,611 | £84,972 | £221,838 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 13% | 17% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change