Flat
TW7
2 beds
2 baths
Academy Place, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£1,189
↗ 1%After 5 Years
Change In Property Value
£40,887
↗ 14%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,900 | £13,094 | £13,290 | £13,622 | £13,963 | £66,868 |
| Total Expenses | £12,941 | £13,010 | £13,071 | £13,146 | £13,223 | £65,391 |
| Profit Before Tax | £-41 | £83 | £219 | £476 | £740 | £1,478 |
| Profit After Tax | £-41 | £67 | £177 | £386 | £599 | £1,189 |
| Change In Property Value | £3 | £5,999 | £10,708 | £14,250 | £9,927 | £40,887 |
| Net Return | £-38 | £6,066 | £10,886 | £14,635 | £10,527 | £42,077 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 6% | 12% | 16% | 11% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change