Flat TW8 2 beds 2 baths

Lily House, Capital Interchange Way Brentford TW8

London, England · TW8

Initial Investment

First Year

£188,000First Year

Profit From Rental Income

After 5 Years

£29,045

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£58,840

↗ 10%After 5 Years

Return On Investment

47%

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	£36,804	£37,356	£38,290	£39,247	£40,425	£192,122
Total Expenses	£30,887	£31,048	£31,240	£31,436	£31,652	£156,264
Profit Before Tax	£5,917	£6,308	£7,050	£7,811	£8,772	£35,858
Profit After Tax	£4,793	£5,110	£5,710	£6,327	£7,106	£29,045
Change In Property Value	£6	£6	£11,400	£20,349	£27,079	£58,840
Net Return	£4,798	£5,115	£17,111	£26,676	£34,185	£87,885
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change