Flat
TW8
2 beds
2 baths
Town Meadow, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£-15,650
↘ -10%After 5 Years
Change In Property Value
£51,614
↗ 10%After 5 Years
Return On Investment
22%
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 | £20,004 | £20,304 | £20,812 | £21,332 | £21,972 | £104,424 |
| Total Expenses | £23,838 | £23,914 | £24,008 | £24,104 | £24,210 | £120,073 |
| Profit Before Tax | £-3,834 | £-3,610 | £-3,196 | £-2,772 | £-2,238 | £-15,650 |
| Profit After Tax | £-3,834 | £-3,610 | £-3,196 | £-2,772 | £-2,238 | £-15,650 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £-3,829 | £-3,605 | £6,804 | £15,079 | £21,515 | £35,965 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 22% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change