Semi Detached
TW8
2 beds
1 bath
Brentwick Gardens, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£186,250First YearProfit From Rental Income
£14,596
↗ 8%After 5 Years
Change In Property Value
£58,324
↗ 10%After 5 Years
Return On Investment
39%
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 | £28,248 | £28,672 | £29,389 | £30,123 | £31,027 | £147,458 |
| Total Expenses | £25,741 | £25,795 | £25,877 | £25,962 | £26,063 | £129,439 |
| Profit Before Tax | £2,507 | £2,877 | £3,511 | £4,161 | £4,964 | £18,020 |
| Profit After Tax | £2,031 | £2,330 | £2,844 | £3,371 | £4,021 | £14,596 |
| Change In Property Value | £6 | £6 | £11,300 | £20,171 | £26,842 | £58,324 |
| Net Return | £2,036 | £2,336 | £14,144 | £23,542 | £30,863 | £72,920 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change