Flat
TW7
1 bed
1 bath
London Road, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£-9,258
↘ -9%After 5 Years
Change In Property Value
£33,033
↗ 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 | £13,764 | £13,970 | £14,320 | £14,678 | £15,118 | £71,850 |
| Total Expenses | £16,072 | £16,139 | £16,217 | £16,297 | £16,383 | £81,108 |
| Profit Before Tax | £-2,308 | £-2,169 | £-1,897 | £-1,619 | £-1,265 | £-9,258 |
| Profit After Tax | £-2,308 | £-2,169 | £-1,897 | £-1,619 | £-1,265 | £-9,258 |
| Change In Property Value | £3 | £3 | £6,400 | £11,424 | £15,202 | £33,033 |
| Net Return | £-2,305 | £-2,165 | £4,503 | £9,805 | £13,937 | £23,775 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 4% | 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