Flat
TW7
1 bed
1 bath
Twickenham Road, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£-9,465
↘ -11%After 5 Years
Change In Property Value
£28,388
↗ 10%After 5 Years
Return On Investment
22%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,820 | £11,997 | £12,297 | £12,605 | £12,983 | £61,702 |
| Total Expenses | £14,093 | £14,156 | £14,229 | £14,304 | £14,384 | £71,167 |
| Profit Before Tax | £-2,273 | £-2,159 | £-1,932 | £-1,699 | £-1,402 | £-9,465 |
| Profit After Tax | £-2,273 | £-2,159 | £-1,932 | £-1,699 | £-1,402 | £-9,465 |
| Change In Property Value | £3 | £3 | £5,500 | £9,818 | £13,065 | £28,388 |
| Net Return | £-2,270 | £-2,156 | £3,568 | £8,118 | £11,663 | £18,923 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -3% | 4% | 10% | 14% | 22% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change