Flat
TW7
2 beds
1 bath
Hillary Drive, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£-9,350
↘ -10%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
23%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,900 | £13,094 | £13,421 | £13,756 | £14,169 | £67,340 |
| Total Expenses | £15,193 | £15,258 | £15,334 | £15,411 | £15,495 | £76,690 |
| Profit Before Tax | £-2,293 | £-2,164 | £-1,913 | £-1,655 | £-1,326 | £-9,350 |
| Profit After Tax | £-2,293 | £-2,164 | £-1,913 | £-1,655 | £-1,326 | £-9,350 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £-2,290 | £-2,161 | £4,087 | £9,056 | £12,926 | £21,619 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -2% | -2% | 4% | 10% | 14% | 23% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change