Flat
TW7
2 beds
2 baths
Greenbank Court, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£-9,108
↘ -8%After 5 Years
Change In Property Value
£37,678
↗ 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 | £15,696 | £15,931 | £16,330 | £16,738 | £17,240 | £81,935 |
| Total Expenses | £18,051 | £18,121 | £18,203 | £18,288 | £18,381 | £91,044 |
| Profit Before Tax | £-2,355 | £-2,189 | £-1,874 | £-1,550 | £-1,141 | £-9,108 |
| Profit After Tax | £-2,355 | £-2,189 | £-1,874 | £-1,550 | £-1,141 | £-9,108 |
| Change In Property Value | £4 | £4 | £7,300 | £13,031 | £17,340 | £37,678 |
| Net Return | £-2,351 | £-2,185 | £5,427 | £11,481 | £16,199 | £28,570 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change