Flat
TW7
1 bed
1 bath
Beaumont Place, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£66,985First YearProfit From Rental Income
£-1,719
↘ -3%After 5 Years
Change In Property Value
£29,982
↗ 14%After 5 Years
Return On Investment
42%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,456 | £9,598 | £9,742 | £9,985 | £10,235 | £49,016 |
| Total Expenses | £10,022 | £10,087 | £10,142 | £10,208 | £10,276 | £50,735 |
| Profit Before Tax | £-566 | £-489 | £-400 | £-223 | £-41 | £-1,719 |
| Profit After Tax | £-566 | £-489 | £-400 | £-223 | £-41 | £-1,719 |
| Change In Property Value | £2 | £4,399 | £7,852 | £10,449 | £7,280 | £29,982 |
| Net Return | £-564 | £3,910 | £7,452 | £10,226 | £7,239 | £28,263 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | 6% | 11% | 15% | 11% | 42% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change