Flat TW7 1 bed 1 bath

Mace House, Union Lane, Isleworth TW7

London, England · TW7

Initial Investment

First Year

£78,800First Year

Profit From Rental Income

After 5 Years

£-235

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£35,169

↗ 14%After 5 Years

Return On Investment

44%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,100	£11,266	£11,435	£11,721	£12,014	£57,538
Total Expenses	£11,411	£11,478	£11,536	£11,606	£11,678	£57,709
Profit Before Tax	£-311	£-211	£-100	£115	£336	£-171
Profit After Tax	£-311	£-211	£-100	£115	£272	£-235
Change In Property Value	£3	£5,160	£9,211	£12,257	£8,539	£35,169
Net Return	£-309	£4,949	£9,110	£12,372	£8,811	£34,934
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	0%	6%	12%	16%	11%	44%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change