Flat TW7 2 beds 1 bath

Oakley Close, Isleworth TW7

London, England · TW7

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£-9,223

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£35,098

↗ 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	£14,616	£14,835	£15,206	£15,586	£16,054	£76,298
Total Expenses	£16,951	£17,019	£17,099	£17,181	£17,270	£85,521
Profit Before Tax	£-2,335	£-2,184	£-1,893	£-1,595	£-1,217	£-9,223
Profit After Tax	£-2,335	£-2,184	£-1,893	£-1,595	£-1,217	£-9,223
Change In Property Value	£3	£3	£6,800	£12,138	£16,153	£35,098
Net Return	£-2,332	£-2,180	£4,907	£10,544	£14,936	£25,875
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-9%
Total Net Return (%)	-2%	-2%	5%	10%	14%	24%

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