Flat
TW8
2 beds
1 bath
Ferry Lane, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£-15,426
↘ -10%After 5 Years
Change In Property Value
£49,034
↗ 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 | £18,996 | £19,281 | £19,763 | £20,257 | £20,865 | £99,162 |
| Total Expenses | £22,745 | £22,820 | £22,911 | £23,004 | £23,108 | £114,588 |
| Profit Before Tax | £-3,749 | £-3,539 | £-3,148 | £-2,747 | £-2,243 | £-15,426 |
| Profit After Tax | £-3,749 | £-3,539 | £-3,148 | £-2,747 | £-2,243 | £-15,426 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £-3,744 | £-3,534 | £6,352 | £14,211 | £20,323 | £33,608 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 22% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change