Flat
TW7
2 beds
1 bath
London Road, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£-8,775
↘ -6%After 5 Years
Change In Property Value
£46,453
↗ 10%After 5 Years
Return On Investment
26%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,356 | £19,646 | £20,137 | £20,641 | £21,260 | £101,041 |
| Total Expenses | £21,789 | £21,864 | £21,956 | £22,051 | £22,155 | £109,816 |
| Profit Before Tax | £-2,433 | £-2,218 | £-1,819 | £-1,410 | £-895 | £-8,775 |
| Profit After Tax | £-2,433 | £-2,218 | £-1,819 | £-1,410 | £-895 | £-8,775 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £-2,429 | £-2,214 | £7,181 | £14,656 | £20,483 | £37,678 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 26% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change