Terraced
TW8
3 beds
3 baths
Narrowboat Avenue, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£208,982First YearProfit From Rental Income
£21,284
↗ 10%After 5 Years
Change In Property Value
£65,029
↗ 10%After 5 Years
Return On Investment
41%
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 | £32,748 | £33,239 | £34,070 | £34,922 | £35,970 | £170,949 |
| Total Expenses | £28,768 | £28,829 | £28,923 | £29,019 | £29,134 | £144,672 |
| Profit Before Tax | £3,980 | £4,411 | £5,148 | £5,903 | £6,836 | £26,277 |
| Profit After Tax | £3,224 | £3,573 | £4,170 | £4,782 | £5,537 | £21,284 |
| Change In Property Value | £6 | £6 | £12,599 | £22,490 | £29,927 | £65,029 |
| Net Return | £3,230 | £3,579 | £16,769 | £27,271 | £35,464 | £86,313 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change