Flat
TW8
2 beds
1 bath
Manor Vale, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£117,125First YearProfit From Rental Income
£-14,284
↘ -12%After 5 Years
Change In Property Value
£37,936
↗ 10%After 5 Years
Return On Investment
20%
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 | £14,700 | £14,920 | £15,294 | £15,676 | £16,146 | £76,736 |
| Total Expenses | £18,051 | £18,119 | £18,199 | £18,281 | £18,371 | £91,020 |
| Profit Before Tax | £-3,351 | £-3,198 | £-2,905 | £-2,605 | £-2,225 | £-14,284 |
| Profit After Tax | £-3,351 | £-3,198 | £-2,905 | £-2,605 | £-2,225 | £-14,284 |
| Change In Property Value | £4 | £4 | £7,350 | £13,120 | £17,459 | £37,936 |
| Net Return | £-3,347 | £-3,194 | £4,445 | £10,515 | £15,234 | £23,653 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 20% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change