Flat TW7 0 beds 0 baths

Oakley Close, Isleworth TW7

London, England · TW7

Initial Investment

First Year

£6,700First Year

Profit From Rental Income

After 5 Years

£-9,699

↘ -145%After 5 Years

Change In Property Value

After 5 Years

£2,590

↗ 14%After 5 Years

Return On Investment

-106%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£816	£828	£841	£862	£883	£4,230
Total Expenses	£2,693	£2,744	£2,786	£2,830	£2,875	£13,929
Profit Before Tax	£-1,877	£-1,916	£-1,946	£-1,969	£-1,992	£-9,699
Profit After Tax	£-1,877	£-1,916	£-1,946	£-1,969	£-1,992	£-9,699
Change In Property Value	£0	£380	£678	£903	£629	£2,590
Net Return	£-1,877	£-1,536	£-1,267	£-1,066	£-1,363	£-7,109
Return From Rental Income (%)	-28%	-29%	-29%	-29%	-30%	-145%
Total Net Return (%)	-28%	-23%	-19%	-16%	-20%	-106%

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