Flat
TW8
1 bed
1 bath
Baptist Court, North Road, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£128,150First YearProfit From Rental Income
£-14,613
↘ -11%After 5 Years
Change In Property Value
£41,188
↗ 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 | £15,960 | £16,199 | £16,604 | £17,019 | £17,530 | £83,313 |
| Total Expenses | £19,426 | £19,496 | £19,580 | £19,665 | £19,759 | £97,926 |
| Profit Before Tax | £-3,466 | £-3,297 | £-2,975 | £-2,646 | £-2,229 | £-14,613 |
| Profit After Tax | £-3,466 | £-3,297 | £-2,975 | £-2,646 | £-2,229 | £-14,613 |
| Change In Property Value | £4 | £4 | £7,980 | £14,245 | £18,955 | £41,188 |
| Net Return | £-3,462 | £-3,293 | £5,005 | £11,599 | £16,727 | £26,575 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 21% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change