Flat
TW8
2 beds
2 baths
Kew Bridge Road, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£-27,284
↘ -18%After 5 Years
Change In Property Value
£49,034
↗ 10%After 5 Years
Return On Investment
14%
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 | £18,996 | £19,281 | £19,763 | £20,257 | £20,865 | £99,162 |
| Total Expenses | £25,016 | £25,143 | £25,283 | £25,426 | £25,578 | £126,446 |
| Profit Before Tax | £-6,020 | £-5,862 | £-5,520 | £-5,169 | £-4,713 | £-27,284 |
| Profit After Tax | £-6,020 | £-5,862 | £-5,520 | £-5,169 | £-4,713 | £-27,284 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £-6,015 | £-5,857 | £3,980 | £11,789 | £17,853 | £21,749 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 14% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change