Flat
TW7
2 beds
1 bath
Golden Court, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£45,985First YearProfit From Rental Income
£-4,510
↘ -10%After 5 Years
Change In Property Value
£20,440
↗ 14%After 5 Years
Return On Investment
35%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,444 | £6,541 | £6,639 | £6,805 | £6,975 | £33,403 |
| Total Expenses | £7,469 | £7,529 | £7,580 | £7,638 | £7,698 | £37,913 |
| Profit Before Tax | £-1,025 | £-988 | £-941 | £-833 | £-723 | £-4,510 |
| Profit After Tax | £-1,025 | £-988 | £-941 | £-833 | £-723 | £-4,510 |
| Change In Property Value | £1 | £2,999 | £5,353 | £7,124 | £4,963 | £20,440 |
| Net Return | £-1,024 | £2,011 | £4,413 | £6,290 | £4,240 | £15,931 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | -2% | 4% | 10% | 14% | 9% | 35% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change