Flat
TW7
1 bed
1 bath
Beaumont Place, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£66,985First YearProfit From Rental Income
£-9,650
↘ -14%After 5 Years
Change In Property Value
£22,705
↗ 10%After 5 Years
Return On Investment
19%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,456 | £9,598 | £9,838 | £10,084 | £10,386 | £49,362 |
| Total Expenses | £11,672 | £11,732 | £11,799 | £11,868 | £11,941 | £59,012 |
| Profit Before Tax | £-2,216 | £-2,134 | £-1,961 | £-1,784 | £-1,554 | £-9,650 |
| Profit After Tax | £-2,216 | £-2,134 | £-1,961 | £-1,784 | £-1,554 | £-9,650 |
| Change In Property Value | £2 | £2 | £4,399 | £7,852 | £10,449 | £22,705 |
| Net Return | £-2,214 | £-2,132 | £2,438 | £6,068 | £8,895 | £13,055 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change