Flat
TW7
2 beds
2 baths
Academy Place, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£-9,340
↘ -10%After 5 Years
Change In Property Value
£30,963
↗ 10%After 5 Years
Return On Investment
23%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,900 | £13,094 | £13,421 | £13,756 | £14,169 | £67,340 |
| Total Expenses | £15,191 | £15,256 | £15,332 | £15,409 | £15,493 | £76,680 |
| Profit Before Tax | £-2,291 | £-2,162 | £-1,911 | £-1,653 | £-1,324 | £-9,340 |
| Profit After Tax | £-2,291 | £-2,162 | £-1,911 | £-1,653 | £-1,324 | £-9,340 |
| Change In Property Value | £3 | £3 | £5,999 | £10,708 | £14,250 | £30,963 |
| Net Return | £-2,288 | £-2,159 | £4,088 | £9,056 | £12,926 | £21,623 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -2% | -2% | 4% | 10% | 14% | 23% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change