Flat
TW8
3 beds
3 baths
High Street, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£205,500First YearProfit From Rental Income
£21,653
↗ 11%After 5 Years
Change In Property Value
£64,002
↗ 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 | £34,092 | £34,603 | £35,468 | £36,355 | £37,446 | £177,965 |
| Total Expenses | £30,008 | £30,105 | £30,234 | £30,367 | £30,519 | £151,232 |
| Profit Before Tax | £4,084 | £4,499 | £5,234 | £5,988 | £6,927 | £26,733 |
| Profit After Tax | £3,308 | £3,644 | £4,240 | £4,851 | £5,611 | £21,653 |
| Change In Property Value | £6 | £6 | £12,400 | £22,134 | £29,455 | £64,002 |
| Net Return | £3,314 | £3,650 | £16,640 | £26,985 | £35,066 | £85,655 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change