Flat TW7 2 beds 1 bath

Deborah Close, Isleworth, Greater London TW7

London, England · TW7

Initial Investment

First Year

£109,232First Year

Profit From Rental Income

After 5 Years

£-9,190

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£35,609

↗ 10%After 5 Years

Return On Investment

24%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,832	£15,054	£15,431	£15,817	£16,291	£77,425
Total Expenses	£17,169	£17,237	£17,318	£17,400	£17,490	£86,615
Profit Before Tax	£-2,337	£-2,183	£-1,887	£-1,584	£-1,199	£-9,190
Profit After Tax	£-2,337	£-2,183	£-1,887	£-1,584	£-1,199	£-9,190
Change In Property Value	£3	£3	£6,899	£12,315	£16,388	£35,609
Net Return	£-2,334	£-2,179	£5,012	£10,731	£15,188	£26,419
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	-2%	-2%	5%	10%	14%	24%

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