Flat TW8 4 beds 1 bath

Hazel Close, Brentford TW8

London, England · TW8

Initial Investment

First Year

£145,650First Year

Profit From Rental Income

After 5 Years

£-15,117

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£46,350

↗ 10%After 5 Years

Return On Investment

21%

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	£17,964	£18,233	£18,689	£19,157	£19,731	£93,775
Total Expenses	£21,610	£21,683	£21,772	£21,863	£21,963	£108,891
Profit Before Tax	£-3,646	£-3,450	£-3,083	£-2,706	£-2,231	£-15,117
Profit After Tax	£-3,646	£-3,450	£-3,083	£-2,706	£-2,231	£-15,117
Change In Property Value	£4	£4	£8,980	£16,030	£21,331	£46,350
Net Return	£-3,642	£-3,445	£5,898	£13,324	£19,099	£31,233
Return From Rental Income (%)	-3%	-2%	-2%	-2%	-2%	-10%
Total Net Return (%)	-3%	-2%	4%	9%	13%	21%

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