Flat
TW8
1 bed
1 bath
Paddlers Avenue, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£117,982First YearProfit From Rental Income
£-14,319
↘ -12%After 5 Years
Change In Property Value
£38,189
↗ 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 | £14,796 | £15,018 | £15,393 | £15,778 | £16,252 | £77,237 |
| Total Expenses | £18,157 | £18,226 | £18,306 | £18,388 | £18,478 | £91,556 |
| Profit Before Tax | £-3,361 | £-3,208 | £-2,913 | £-2,610 | £-2,227 | £-14,319 |
| Profit After Tax | £-3,361 | £-3,208 | £-2,913 | £-2,610 | £-2,227 | £-14,319 |
| Change In Property Value | £4 | £4 | £7,399 | £13,207 | £17,575 | £38,189 |
| Net Return | £-3,358 | £-3,204 | £4,486 | £10,597 | £15,349 | £23,871 |
| 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