Flat
TW7
1 bed
1 bath
Beaumont Place, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£60,985First YearProfit From Rental Income
£-9,742
↘ -16%After 5 Years
Change In Property Value
£20,641
↗ 10%After 5 Years
Return On Investment
18%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,592 | £8,721 | £8,939 | £9,162 | £9,437 | £44,851 |
| Total Expenses | £10,792 | £10,851 | £10,916 | £10,982 | £11,052 | £54,593 |
| Profit Before Tax | £-2,200 | £-2,130 | £-1,977 | £-1,820 | £-1,615 | £-9,742 |
| Profit After Tax | £-2,200 | £-2,130 | £-1,977 | £-1,820 | £-1,615 | £-9,742 |
| Change In Property Value | £2 | £2 | £3,999 | £7,138 | £9,499 | £20,641 |
| Net Return | £-2,198 | £-2,128 | £2,022 | £5,319 | £7,884 | £10,898 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -4% | -3% | 3% | 9% | 13% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change