Flat TW8 2 beds 1 bath

Augustus Close, Brentford TW8

London, England · TW8

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£-27,398

↘ -22%After 5 Years

Change In Property Value

After 5 Years

£40,775

↗ 10%After 5 Years

Return On Investment

11%

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	£15,804	£16,041	£16,442	£16,853	£17,359	£82,499
Total Expenses	£21,712	£21,838	£21,974	£22,113	£22,259	£109,897
Profit Before Tax	£-5,908	£-5,797	£-5,532	£-5,260	£-4,900	£-27,398
Profit After Tax	£-5,908	£-5,797	£-5,532	£-5,260	£-4,900	£-27,398
Change In Property Value	£4	£4	£7,900	£14,102	£18,765	£40,775
Net Return	£-5,904	£-5,793	£2,368	£8,842	£13,865	£13,378
Return From Rental Income (%)	-5%	-5%	-4%	-4%	-4%	-22%
Total Net Return (%)	-5%	-5%	2%	7%	11%	11%

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