Flat
TW7
0 beds
0 baths
Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£-6,088
↘ -18%After 5 Years
Change In Property Value
£14,995
↗ 14%After 5 Years
Return On Investment
26%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,728 | £4,799 | £4,871 | £4,993 | £5,117 | £24,508 |
| Total Expenses | £6,012 | £6,069 | £6,117 | £6,171 | £6,226 | £30,596 |
| Profit Before Tax | £-1,284 | £-1,270 | £-1,246 | £-1,179 | £-1,109 | £-6,088 |
| Profit After Tax | £-1,284 | £-1,270 | £-1,246 | £-1,179 | £-1,109 | £-6,088 |
| Change In Property Value | £1 | £2,200 | £3,927 | £5,226 | £3,641 | £14,995 |
| Net Return | £-1,283 | £930 | £2,681 | £4,047 | £2,532 | £8,906 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | 3% | 8% | 12% | 7% | 26% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change