Flat
TW7
3 beds
1 bath
Twickenham Road, Isleworth, Greater London TW7
London, England · TW7
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£4,229
↗ 3%After 5 Years
Change In Property Value
£53,844
↗ 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 | £16,980 | £17,235 | £17,493 | £17,931 | £18,379 | £88,017 |
| Total Expenses | £16,407 | £16,483 | £16,549 | £16,635 | £16,722 | £82,797 |
| Profit Before Tax | £573 | £752 | £944 | £1,296 | £1,656 | £5,221 |
| Profit After Tax | £464 | £609 | £764 | £1,049 | £1,342 | £4,229 |
| Change In Property Value | £4 | £7,900 | £14,102 | £18,765 | £13,073 | £53,844 |
| Net Return | £468 | £8,509 | £14,866 | £19,815 | £14,415 | £58,073 |
| 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