Flat
TW7
2 beds
1 bath
Osterley Court, Great West Road, Isleworth, Middlesex TW7
London, England · TW7
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-9,235
↘ -9%After 5 Years
Change In Property Value
£33,549
↗ 10%After 5 Years
Return On Investment
24%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,980 | £14,190 | £14,544 | £14,908 | £15,355 | £72,977 |
| Total Expenses | £16,292 | £16,359 | £16,438 | £16,518 | £16,605 | £82,213 |
| Profit Before Tax | £-2,312 | £-2,170 | £-1,893 | £-1,610 | £-1,250 | £-9,235 |
| Profit After Tax | £-2,312 | £-2,170 | £-1,893 | £-1,610 | £-1,250 | £-9,235 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £-2,309 | £-2,166 | £4,607 | £9,993 | £14,190 | £24,314 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 24% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change