Flat TW7 2 beds 2 baths

Swan Street, Isleworth TW7

London, England · TW7

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£-7,738

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£77,421

↗ 10%After 5 Years

Return On Investment

28%

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	£32,244	£32,728	£33,546	£34,384	£35,416	£168,318
Total Expenses	£34,981	£35,075	£35,200	£35,328	£35,473	£176,056
Profit Before Tax	£-2,737	£-2,347	£-1,654	£-943	£-57	£-7,738
Profit After Tax	£-2,737	£-2,347	£-1,654	£-943	£-57	£-7,738
Change In Property Value	£8	£8	£15,000	£26,776	£35,631	£77,421
Net Return	£-2,729	£-2,340	£13,346	£25,833	£35,573	£69,683
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	-1%	-1%	5%	10%	14%	28%

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