Flat
TW7
1 bed
1 bath
Malting Way, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£-8
↗ 0%After 5 Years
Change In Property Value
£36,123
↗ 14%After 5 Years
Return On Investment
44%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,400 | £11,571 | £11,745 | £12,038 | £12,339 | £59,093 |
| Total Expenses | £11,666 | £11,733 | £11,792 | £11,863 | £11,936 | £58,990 |
| Profit Before Tax | £-266 | £-162 | £-47 | £175 | £403 | £102 |
| Profit After Tax | £-266 | £-162 | £-47 | £142 | £327 | £-8 |
| Change In Property Value | £3 | £5,300 | £9,461 | £12,589 | £8,771 | £36,123 |
| Net Return | £-264 | £5,138 | £9,413 | £12,731 | £9,097 | £36,116 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 0% | 6% | 12% | 16% | 11% | 44% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change