Flat TW7 1 bed 1 bath

Witham Road, Isleworth TW7

London, England · TW7

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£-9,523

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£25,807

↗ 10%After 5 Years

Return On Investment

21%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,752	£10,913	£11,186	£11,466	£11,810	£56,127
Total Expenses	£12,994	£13,056	£13,126	£13,198	£13,275	£65,650
Profit Before Tax	£-2,242	£-2,143	£-1,940	£-1,732	£-1,465	£-9,523
Profit After Tax	£-2,242	£-2,143	£-1,940	£-1,732	£-1,465	£-9,523
Change In Property Value	£3	£3	£5,000	£8,925	£11,877	£25,807
Net Return	£-2,239	£-2,140	£3,060	£7,193	£10,411	£16,284
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	-3%	-3%	4%	9%	14%	21%

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