Flat
TW7
1 bed
1 bath
Malting Way, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£-9,454
↘ -12%After 5 Years
Change In Property Value
£27,356
↗ 10%After 5 Years
Return On Investment
22%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,400 | £11,571 | £11,860 | £12,157 | £12,521 | £59,510 |
| Total Expenses | £13,654 | £13,717 | £13,789 | £13,862 | £13,942 | £68,964 |
| Profit Before Tax | £-2,254 | £-2,146 | £-1,929 | £-1,706 | £-1,420 | £-9,454 |
| Profit After Tax | £-2,254 | £-2,146 | £-1,929 | £-1,706 | £-1,420 | £-9,454 |
| Change In Property Value | £3 | £3 | £5,300 | £9,461 | £12,589 | £27,356 |
| Net Return | £-2,251 | £-2,143 | £3,372 | £7,755 | £11,169 | £17,902 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 4% | 10% | 14% | 22% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change