Flat
TW7
2 beds
2 baths
London Road, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£-4,868
↘ -11%After 5 Years
Change In Property Value
£19,084
↗ 14%After 5 Years
Return On Investment
33%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,024 | £6,114 | £6,206 | £6,361 | £6,520 | £31,226 |
| Total Expenses | £7,107 | £7,166 | £7,216 | £7,273 | £7,332 | £36,094 |
| Profit Before Tax | £-1,083 | £-1,052 | £-1,010 | £-912 | £-812 | £-4,868 |
| Profit After Tax | £-1,083 | £-1,052 | £-1,010 | £-912 | £-812 | £-4,868 |
| Change In Property Value | £1 | £2,800 | £4,998 | £6,651 | £4,634 | £19,084 |
| Net Return | £-1,081 | £1,748 | £3,988 | £5,739 | £3,822 | £14,215 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | 4% | 9% | 13% | 9% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change