Flat TW7 4 beds 2 baths

Worple Road, Old Isleworth TW7

London, England · TW7

Initial Investment

First Year

£240,482First Year

Profit From Rental Income

After 5 Years

£-7,810

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£74,319

↗ 10%After 5 Years

Return On Investment

28%

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	£30,960	£31,424	£32,210	£33,015	£34,006	£161,615
Total Expenses	£33,660	£33,752	£33,874	£33,998	£34,140	£169,425
Profit Before Tax	£-2,700	£-2,328	£-1,664	£-983	£-134	£-7,810
Profit After Tax	£-2,700	£-2,328	£-1,664	£-983	£-134	£-7,810
Change In Property Value	£7	£7	£14,399	£25,703	£34,203	£74,319
Net Return	£-2,693	£-2,321	£12,735	£24,720	£34,069	£66,510
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	-1%	-1%	5%	10%	14%	28%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change