Flat
TW7
2 beds
1 bath
Golden Court, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£-9,810
↘ -18%After 5 Years
Change In Property Value
£18,065
↗ 10%After 5 Years
Return On Investment
15%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,524 | £7,637 | £7,828 | £8,023 | £8,264 | £39,276 |
| Total Expenses | £9,696 | £9,753 | £9,815 | £9,878 | £9,945 | £49,087 |
| Profit Before Tax | £-2,172 | £-2,116 | £-1,987 | £-1,855 | £-1,681 | £-9,810 |
| Profit After Tax | £-2,172 | £-2,116 | £-1,987 | £-1,855 | £-1,681 | £-9,810 |
| Change In Property Value | £2 | £2 | £3,500 | £6,248 | £8,314 | £18,065 |
| Net Return | £-2,170 | £-2,114 | £1,513 | £4,393 | £6,633 | £8,255 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change