Flat
TW7
2 beds
1 bath
Redesdale Gardens, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£-9,063
↘ -8%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,128 | £16,370 | £16,779 | £17,199 | £17,715 | £84,190 |
| Total Expenses | £18,491 | £18,561 | £18,645 | £18,731 | £18,825 | £93,253 |
| Profit Before Tax | £-2,363 | £-2,191 | £-1,866 | £-1,532 | £-1,110 | £-9,063 |
| Profit After Tax | £-2,363 | £-2,191 | £-1,866 | £-1,532 | £-1,110 | £-9,063 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £-2,359 | £-2,187 | £5,634 | £11,856 | £16,705 | £29,648 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change