Flat
TW8
1 bed
1 bath
Kempton House, Heritage Place, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£10,232
↗ 8%After 5 Years
Change In Property Value
£39,743
↗ 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 | £21,168 | £21,486 | £22,023 | £22,573 | £23,250 | £110,500 |
| Total Expenses | £19,392 | £19,469 | £19,566 | £19,665 | £19,775 | £97,868 |
| Profit Before Tax | £1,776 | £2,016 | £2,457 | £2,908 | £3,475 | £12,632 |
| Profit After Tax | £1,439 | £1,633 | £1,990 | £2,356 | £2,815 | £10,232 |
| Change In Property Value | £4 | £4 | £7,700 | £13,745 | £18,290 | £39,743 |
| Net Return | £1,443 | £1,637 | £9,690 | £16,100 | £21,105 | £49,975 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 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