Flat
TW7
2 beds
2 baths
Hillary Drive, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£486
↗ 1%After 5 Years
Change In Property Value
£38,168
↗ 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 | £12,036 | £12,217 | £12,400 | £12,710 | £13,028 | £62,390 |
| Total Expenses | £12,213 | £12,281 | £12,340 | £12,413 | £12,487 | £61,733 |
| Profit Before Tax | £-177 | £-64 | £60 | £297 | £540 | £656 |
| Profit After Tax | £-177 | £-64 | £48 | £241 | £438 | £486 |
| Change In Property Value | £3 | £5,600 | £9,996 | £13,302 | £9,267 | £38,168 |
| Net Return | £-174 | £5,536 | £10,045 | £13,543 | £9,705 | £38,654 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| 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