Flat
TW8
4 beds
1 bath
Hazel Close, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£145,650First YearProfit From Rental Income
£23,805
↗ 16%After 5 Years
Change In Property Value
£46,350
↗ 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 | £28,992 | £29,427 | £30,163 | £30,917 | £31,844 | £151,342 |
| Total Expenses | £24,112 | £24,234 | £24,381 | £24,530 | £24,696 | £121,953 |
| Profit Before Tax | £4,880 | £5,193 | £5,782 | £6,386 | £7,148 | £29,389 |
| Profit After Tax | £3,953 | £4,206 | £4,683 | £5,173 | £5,790 | £23,805 |
| Change In Property Value | £4 | £4 | £8,980 | £16,030 | £21,331 | £46,350 |
| Net Return | £3,957 | £4,211 | £13,664 | £21,202 | £27,121 | £70,155 |
| 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