Flat
TW7
2 beds
1 bath
Nottingham Road, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£139,000First YearProfit From Rental Income
£-8,867
↘ -6%After 5 Years
Change In Property Value
£44,388
↗ 10%After 5 Years
Return On Investment
26%
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 | £18,492 | £18,769 | £19,239 | £19,720 | £20,311 | £96,531 |
| Total Expenses | £20,909 | £20,983 | £21,073 | £21,165 | £21,267 | £105,398 |
| Profit Before Tax | £-2,417 | £-2,214 | £-1,834 | £-1,445 | £-956 | £-8,867 |
| Profit After Tax | £-2,417 | £-2,214 | £-1,834 | £-1,445 | £-956 | £-8,867 |
| Change In Property Value | £4 | £4 | £8,600 | £15,351 | £20,428 | £44,388 |
| Net Return | £-2,413 | £-2,210 | £6,766 | £13,906 | £19,473 | £35,521 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 26% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change