Flat
TW8
1 bed
1 bath
Paddlers Avenue, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£34,295First YearProfit From Rental Income
£-3,820
↘ -11%After 5 Years
Change In Property Value
£11,457
↗ 10%After 5 Years
Return On Investment
22%
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 | £6,096 | £6,187 | £6,342 | £6,501 | £6,696 | £31,822 |
| Total Expenses | £7,013 | £7,068 | £7,127 | £7,186 | £7,248 | £35,642 |
| Profit Before Tax | £-917 | £-881 | £-784 | £-686 | £-553 | £-3,820 |
| Profit After Tax | £-917 | £-881 | £-784 | £-686 | £-553 | £-3,820 |
| Change In Property Value | £1 | £1 | £2,220 | £3,962 | £5,273 | £11,457 |
| Net Return | £-916 | £-880 | £1,435 | £3,277 | £4,720 | £7,637 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -3% | 4% | 10% | 14% | 22% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change