Flat TW7 1 bed 1 bath

Witham Road, Isleworth TW7

London, England · TW7

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£-556

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£34,079

↗ 14%After 5 Years

Return On Investment

44%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,752	£10,913	£11,077	£11,354	£11,638	£55,734
Total Expenses	£11,119	£11,185	£11,242	£11,312	£11,383	£56,241
Profit Before Tax	£-367	£-272	£-165	£42	£255	£-508
Profit After Tax	£-367	£-272	£-165	£42	£206	£-556
Change In Property Value	£3	£5,000	£8,925	£11,877	£8,274	£34,079
Net Return	£-364	£4,728	£8,760	£11,919	£8,480	£33,523
Return From Rental Income (%)	0%	0%	0%	0%	0%	-1%
Total Net Return (%)	0%	6%	12%	16%	11%	44%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change