Flat
TW7
1 bed
1 bath
Hepple Close, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£-9,741
↘ -17%After 5 Years
Change In Property Value
£19,613
↗ 10%After 5 Years
Return On Investment
17%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,172 | £8,295 | £8,502 | £8,714 | £8,976 | £42,659 |
| Total Expenses | £10,355 | £10,414 | £10,477 | £10,543 | £10,611 | £52,400 |
| Profit Before Tax | £-2,183 | £-2,119 | £-1,975 | £-1,828 | £-1,635 | £-9,741 |
| Profit After Tax | £-2,183 | £-2,119 | £-1,975 | £-1,828 | £-1,635 | £-9,741 |
| Change In Property Value | £2 | £2 | £3,800 | £6,783 | £9,026 | £19,613 |
| Net Return | £-2,182 | £-2,117 | £1,825 | £4,955 | £7,391 | £9,872 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 9% | 13% | 17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change