Flat TW7 2 beds 2 baths

Elizabeth Gardens, Isleworth TW7

London, England · TW7

Initial Investment

First Year

£128,482First Year

Profit From Rental Income

After 5 Years

£-8,994

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£41,286

↗ 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	£17,196	£17,454	£17,890	£18,338	£18,888	£89,765
Total Expenses	£19,588	£19,659	£19,746	£19,835	£19,932	£98,760
Profit Before Tax	£-2,392	£-2,205	£-1,856	£-1,497	£-1,045	£-8,994
Profit After Tax	£-2,392	£-2,205	£-1,856	£-1,497	£-1,045	£-8,994
Change In Property Value	£4	£4	£7,999	£14,279	£19,001	£41,286
Net Return	£-2,388	£-2,201	£6,143	£12,781	£17,956	£32,292
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	-2%	-2%	5%	10%	14%	25%

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