Flat
TW7
2 beds
1 bath
Summerwood Road, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£-6,844
↘ -7%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
26%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| 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 | £14,713 | £14,767 | £14,832 | £14,899 | £14,973 | £74,183 |
| Profit Before Tax | £-1,813 | £-1,673 | £-1,411 | £-1,143 | £-804 | £-6,844 |
| Profit After Tax | £-1,813 | £-1,673 | £-1,411 | £-1,143 | £-804 | £-6,844 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £-1,810 | £-1,670 | £4,589 | £9,567 | £13,449 | £24,125 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 26% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change