Flat
TW7
1 bed
1 bath
Mace House, Union Lane, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£78,800First YearProfit From Rental Income
£-9,475
↘ -12%After 5 Years
Change In Property Value
£26,633
↗ 10%After 5 Years
Return On Investment
22%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,100 | £11,266 | £11,548 | £11,837 | £12,192 | £57,944 |
| Total Expenses | £13,346 | £13,409 | £13,480 | £13,553 | £13,631 | £67,418 |
| Profit Before Tax | £-2,246 | £-2,142 | £-1,932 | £-1,716 | £-1,439 | £-9,475 |
| Profit After Tax | £-2,246 | £-2,142 | £-1,932 | £-1,716 | £-1,439 | £-9,475 |
| Change In Property Value | £3 | £3 | £5,160 | £9,211 | £12,257 | £26,633 |
| Net Return | £-2,244 | £-2,140 | £3,228 | £7,495 | £10,818 | £17,158 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 4% | 10% | 14% | 22% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change