Flat
TW8
1 bed
0 baths
"The Bream" at High Street>, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£132,350First YearProfit From Rental Income
£21,586
↗ 16%After 5 Years
Change In Property Value
£42,427
↗ 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 | £26,532 | £26,930 | £27,603 | £28,293 | £29,142 | £138,501 |
| Total Expenses | £22,114 | £22,226 | £22,361 | £22,499 | £22,651 | £111,851 |
| Profit Before Tax | £4,418 | £4,704 | £5,242 | £5,794 | £6,491 | £26,649 |
| Profit After Tax | £3,579 | £3,810 | £4,246 | £4,693 | £5,257 | £21,586 |
| Change In Property Value | £4 | £4 | £8,220 | £14,673 | £19,526 | £42,427 |
| Net Return | £3,583 | £3,814 | £12,466 | £19,366 | £24,783 | £64,013 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change