Flat
TW7
1 bed
1 bath
Frazer Nash Close, Isleworth, Middlesex TW7
London, England · TW7
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£1,182
↗ 1%After 5 Years
Change In Property Value
£40,894
↗ 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 | £12,943 | £13,012 | £13,072 | £13,148 | £13,224 | £65,399 |
| Profit Before Tax | £-43 | £82 | £217 | £475 | £738 | £1,470 |
| Profit After Tax | £-43 | £66 | £176 | £384 | £598 | £1,182 |
| Change In Property Value | £3 | £6,000 | £10,710 | £14,252 | £9,929 | £40,894 |
| Net Return | £-40 | £6,066 | £10,886 | £14,637 | £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