Flat TW7 3 beds 1 bath

Twickenham Road, Isleworth, Greater London TW7

London, England · TW7

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£-9,027

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£40,775

↗ 10%After 5 Years

Return On Investment

25%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,980	£17,235	£17,666	£18,107	£18,650	£88,638
Total Expenses	£19,370	£19,441	£19,527	£19,615	£19,712	£97,665
Profit Before Tax	£-2,390	£-2,206	£-1,862	£-1,508	£-1,062	£-9,027
Profit After Tax	£-2,390	£-2,206	£-1,862	£-1,508	£-1,062	£-9,027
Change In Property Value	£4	£4	£7,900	£14,102	£18,765	£40,775
Net Return	£-2,386	£-2,202	£6,039	£12,594	£17,704	£31,748
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	-2%	-2%	5%	10%	14%	25%

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