Flat
TW8
1 bed
1 bath
Mafeking Avenue, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£-14,632
↘ -11%After 5 Years
Change In Property Value
£41,286
↗ 10%After 5 Years
Return On Investment
21%
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 | £15,996 | £16,236 | £16,642 | £17,058 | £17,570 | £83,501 |
| Total Expenses | £19,468 | £19,538 | £19,621 | £19,707 | £19,800 | £98,133 |
| Profit Before Tax | £-3,472 | £-3,302 | £-2,979 | £-2,649 | £-2,231 | £-14,632 |
| Profit After Tax | £-3,472 | £-3,302 | £-2,979 | £-2,649 | £-2,231 | £-14,632 |
| Change In Property Value | £4 | £4 | £7,999 | £14,279 | £19,001 | £41,286 |
| Net Return | £-3,468 | £-3,298 | £5,020 | £11,630 | £16,770 | £26,654 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 21% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change