Flat
TW7
2 beds
1 bath
Oakley Close, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£109,250First YearProfit From Rental Income
£-9,983
↘ -9%After 5 Years
Change In Property Value
£35,614
↗ 10%After 5 Years
Return On Investment
23%
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 | £14,832 | £15,054 | £15,431 | £15,817 | £16,291 | £77,425 |
| Total Expenses | £17,321 | £17,393 | £17,477 | £17,562 | £17,656 | £87,408 |
| Profit Before Tax | £-2,489 | £-2,338 | £-2,046 | £-1,746 | £-1,365 | £-9,983 |
| Profit After Tax | £-2,489 | £-2,338 | £-2,046 | £-1,746 | £-1,365 | £-9,983 |
| Change In Property Value | £3 | £3 | £6,900 | £12,317 | £16,390 | £35,614 |
| Net Return | £-2,486 | £-2,335 | £4,854 | £10,571 | £15,026 | £25,630 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 4% | 10% | 14% | 23% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change