Flat
TW7
2 beds
2 baths
Lion Wharf Road, Old Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£191,500First YearProfit From Rental Income
£-8,348
↘ -4%After 5 Years
Change In Property Value
£59,873
↗ 10%After 5 Years
Return On Investment
27%
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 | £24,936 | £25,310 | £25,943 | £26,591 | £27,389 | £130,169 |
| Total Expenses | £27,505 | £27,589 | £27,695 | £27,803 | £27,926 | £138,518 |
| Profit Before Tax | £-2,569 | £-2,278 | £-1,752 | £-1,212 | £-537 | £-8,348 |
| Profit After Tax | £-2,569 | £-2,278 | £-1,752 | £-1,212 | £-537 | £-8,348 |
| Change In Property Value | £6 | £6 | £11,600 | £20,706 | £27,554 | £59,873 |
| Net Return | £-2,563 | £-2,273 | £9,848 | £19,494 | £27,018 | £51,524 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 27% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change