Flat
TW8
2 beds
2 baths
Lily House, Capital Interchange Way Brentford TW8
London, England · TW8
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£-29,739
↘ -16%After 5 Years
Change In Property Value
£56,776
↗ 10%After 5 Years
Return On Investment
15%
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 | £21,996 | £22,326 | £22,884 | £23,456 | £24,160 | £114,822 |
| Total Expenses | £28,612 | £28,750 | £28,905 | £29,063 | £29,231 | £144,561 |
| Profit Before Tax | £-6,616 | £-6,424 | £-6,021 | £-5,607 | £-5,071 | £-29,739 |
| Profit After Tax | £-6,616 | £-6,424 | £-6,021 | £-5,607 | £-5,071 | £-29,739 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £-6,610 | £-6,419 | £4,979 | £14,029 | £21,058 | £27,037 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 15% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change