Flat
TW8
2 beds
1 bath
Justin Close, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£118,000First YearProfit From Rental Income
£-14,329
↘ -12%After 5 Years
Change In Property Value
£38,195
↗ 10%After 5 Years
Return On Investment
20%
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 | £14,796 | £15,018 | £15,393 | £15,778 | £16,252 | £77,237 |
| Total Expenses | £18,159 | £18,228 | £18,308 | £18,390 | £18,480 | £91,566 |
| Profit Before Tax | £-3,363 | £-3,210 | £-2,915 | £-2,612 | £-2,229 | £-14,329 |
| Profit After Tax | £-3,363 | £-3,210 | £-2,915 | £-2,612 | £-2,229 | £-14,329 |
| Change In Property Value | £4 | £4 | £7,400 | £13,209 | £17,578 | £38,195 |
| Net Return | £-3,360 | £-3,206 | £4,485 | £10,597 | £15,349 | £23,866 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 20% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change