Flat
TW7
2 beds
1 bath
St Johns Road, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£-9,027
↘ -7%After 5 Years
Change In Property Value
£40,775
↗ 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 | £16,980 | £17,235 | £17,666 | £18,107 | £18,650 | £88,638 |
| Total Expenses | £19,370 | £19,441 | £19,527 | £19,615 | £19,712 | £97,665 |
| Profit Before Tax | £-2,390 | £-2,206 | £-1,862 | £-1,508 | £-1,062 | £-9,027 |
| Profit After Tax | £-2,390 | £-2,206 | £-1,862 | £-1,508 | £-1,062 | £-9,027 |
| Change In Property Value | £4 | £4 | £7,900 | £14,102 | £18,765 | £40,775 |
| Net Return | £-2,386 | £-2,202 | £6,039 | £12,594 | £17,704 | £31,748 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| 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