Flat
TW8
2 beds
1 bath
Baltic Avenue, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£-15,269
↘ -10%After 5 Years
Change In Property Value
£47,485
↗ 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 | £18,396 | £18,672 | £19,139 | £19,617 | £20,206 | £96,030 |
| Total Expenses | £22,090 | £22,164 | £22,253 | £22,345 | £22,447 | £111,299 |
| Profit Before Tax | £-3,694 | £-3,492 | £-3,115 | £-2,728 | £-2,241 | £-15,269 |
| Profit After Tax | £-3,694 | £-3,492 | £-3,115 | £-2,728 | £-2,241 | £-15,269 |
| Change In Property Value | £5 | £5 | £9,200 | £16,422 | £21,853 | £47,485 |
| Net Return | £-3,689 | £-3,487 | £6,086 | £13,694 | £19,613 | £32,216 |
| 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