Flat TW7 1 bed 1 bath

Charleville Mews, Old Isleworth TW7

London, England · TW7

Initial Investment

First Year

£123,250First Year

Profit From Rental Income

After 5 Years

£-9,017

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£39,743

↗ 10%After 5 Years

Return On Investment

25%

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	£16,560	£16,808	£17,229	£17,659	£18,189	£86,445
Total Expenses	£18,931	£19,002	£19,087	£19,174	£19,269	£95,462
Profit Before Tax	£-2,371	£-2,193	£-1,858	£-1,514	£-1,080	£-9,017
Profit After Tax	£-2,371	£-2,193	£-1,858	£-1,514	£-1,080	£-9,017
Change In Property Value	£4	£4	£7,700	£13,745	£18,290	£39,743
Net Return	£-2,367	£-2,189	£5,842	£12,230	£17,210	£30,726
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-7%
Total Net Return (%)	-2%	-2%	5%	10%	14%	25%

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