Flat
TW7
2 beds
1 bath
Northumberland Gardens, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£4,393
↗ 3%After 5 Years
Change In Property Value
£54,526
↗ 14%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,196 | £17,454 | £17,716 | £18,159 | £18,613 | £89,137 |
| Total Expenses | £16,590 | £16,665 | £16,733 | £16,819 | £16,907 | £83,713 |
| Profit Before Tax | £606 | £789 | £983 | £1,340 | £1,706 | £5,424 |
| Profit After Tax | £491 | £639 | £796 | £1,085 | £1,382 | £4,393 |
| Change In Property Value | £4 | £8,000 | £14,280 | £19,003 | £13,239 | £54,526 |
| Net Return | £495 | £8,639 | £15,077 | £20,088 | £14,620 | £58,919 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 7% | 12% | 16% | 11% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change