Flat TW7 2 beds 2 baths

Primrose Place, Isleworth TW7

London, England · TW7

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£-9,177

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 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	£15,048	£15,274	£15,656	£16,047	£16,528	£78,553
Total Expenses	£17,391	£17,460	£17,541	£17,624	£17,715	£87,730
Profit Before Tax	£-2,343	£-2,186	£-1,885	£-1,577	£-1,186	£-9,177
Profit After Tax	£-2,343	£-2,186	£-1,885	£-1,577	£-1,186	£-9,177
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£-2,340	£-2,182	£5,115	£10,918	£15,441	£26,953
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	-2%	-2%	5%	10%	14%	24%

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