Flat TW7 2 beds 1 bath

Bourne Close, Isleworth TW7

London, England · TW7

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£-1,942

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£32,001

↗ 10%After 5 Years

Return On Investment

31%

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	£13,332	£13,532	£13,870	£14,217	£14,644	£69,595
Total Expenses	£14,222	£14,256	£14,303	£14,350	£14,405	£71,536
Profit Before Tax	£-890	£-724	£-432	£-133	£238	£-1,942
Profit After Tax	£-890	£-724	£-432	£-133	£238	£-1,942
Change In Property Value	£3	£3	£6,200	£11,067	£14,727	£32,001
Net Return	£-887	£-721	£5,768	£10,934	£14,965	£30,059
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	-1%	6%	11%	15%	31%

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