Flat TW8 3 beds 2 baths

Metropolitan House, Pump House Crescent, Kew Bridge West, Brentford TW8

London, England · TW8

Initial Investment

First Year

£224,750First Year

Profit From Rental Income

After 5 Years

£24,324

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£69,679

↗ 10%After 5 Years

Return On Investment

42%

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	£37,116	£37,673	£38,615	£39,580	£40,767	£193,751
Total Expenses	£32,492	£32,594	£32,731	£32,871	£33,033	£163,721
Profit Before Tax	£4,624	£5,079	£5,884	£6,708	£7,734	£30,029
Profit After Tax	£3,745	£4,114	£4,766	£5,434	£6,265	£24,324
Change In Property Value	£7	£7	£13,500	£24,098	£32,068	£69,679
Net Return	£3,752	£4,121	£18,266	£29,532	£38,332	£94,003
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	2%	8%	13%	17%	42%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change