Flat
TW7
1 bed
1 bath
Twickenham Road, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£308
↗ 0%After 5 Years
Change In Property Value
£37,486
↗ 14%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,820 | £11,997 | £12,177 | £12,482 | £12,794 | £61,270 |
| Total Expenses | £12,030 | £12,098 | £12,157 | £12,229 | £12,303 | £60,817 |
| Profit Before Tax | £-210 | £-101 | £20 | £253 | £491 | £453 |
| Profit After Tax | £-210 | £-101 | £17 | £205 | £398 | £308 |
| Change In Property Value | £3 | £5,500 | £9,818 | £13,064 | £9,102 | £37,486 |
| Net Return | £-207 | £5,400 | £9,834 | £13,269 | £9,499 | £37,794 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 0% | 6% | 12% | 16% | 11% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change