Flat
TW7
2 beds
2 baths
Twickenham Road, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£117,982First YearProfit From Rental Income
£3,457
↗ 3%After 5 Years
Change In Property Value
£50,429
↗ 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 | £15,912 | £16,151 | £16,393 | £16,803 | £17,223 | £82,481 |
| Total Expenses | £15,494 | £15,568 | £15,633 | £15,716 | £15,801 | £78,213 |
| Profit Before Tax | £418 | £582 | £760 | £1,087 | £1,422 | £4,268 |
| Profit After Tax | £338 | £472 | £615 | £880 | £1,152 | £3,457 |
| Change In Property Value | £4 | £7,399 | £13,207 | £17,575 | £12,244 | £50,429 |
| Net Return | £342 | £7,871 | £13,823 | £18,455 | £13,396 | £53,887 |
| 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