Flat
TW7
1 bed
1 bath
Hepple Close, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£-2,891
↘ -5%After 5 Years
Change In Property Value
£25,900
↗ 14%After 5 Years
Return On Investment
40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,172 | £8,295 | £8,419 | £8,629 | £8,845 | £42,360 |
| Total Expenses | £8,930 | £8,993 | £9,046 | £9,109 | £9,173 | £45,252 |
| Profit Before Tax | £-758 | £-698 | £-627 | £-480 | £-328 | £-2,891 |
| Profit After Tax | £-758 | £-698 | £-627 | £-480 | £-328 | £-2,891 |
| Change In Property Value | £2 | £3,800 | £6,783 | £9,026 | £6,288 | £25,900 |
| Net Return | £-757 | £3,102 | £6,156 | £8,547 | £5,960 | £23,008 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | -1% | 5% | 11% | 15% | 10% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change