Flat TW7 2 beds 1 bath

Oakley Close, Isleworth TW7

London, England · TW7

Initial Investment

First Year

£109,250First Year

Profit From Rental Income

After 5 Years

£-9,200

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£35,614

↗ 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	£14,832	£15,054	£15,431	£15,817	£16,291	£77,425
Total Expenses	£17,171	£17,239	£17,320	£17,402	£17,492	£86,625
Profit Before Tax	£-2,339	£-2,185	£-1,889	£-1,586	£-1,201	£-9,200
Profit After Tax	£-2,339	£-2,185	£-1,889	£-1,586	£-1,201	£-9,200
Change In Property Value	£3	£3	£6,900	£12,317	£16,390	£35,614
Net Return	£-2,336	£-2,181	£5,011	£10,731	£15,189	£26,414
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