Flat TW7 2 beds 1 bath

Egerton Drive, Isleworth TW7

London, England · TW7

Initial Investment

First Year

£75,985First Year

Profit From Rental Income

After 5 Years

£-50,320

↘ -66%After 5 Years

Change In Property Value

After 5 Years

£25,802

↗ 10%After 5 Years

Return On Investment

-32%

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	£10,752	£10,913	£11,186	£11,466	£11,810	£56,127
Total Expenses	£20,807	£21,049	£21,287	£21,530	£21,774	£106,447
Profit Before Tax	£-10,055	£-10,136	£-10,101	£-10,064	£-9,964	£-50,320
Profit After Tax	£-10,055	£-10,136	£-10,101	£-10,064	£-9,964	£-50,320
Change In Property Value	£2	£2	£4,999	£8,923	£11,874	£25,802
Net Return	£-10,052	£-10,133	£-5,102	£-1,141	£1,910	£-24,518
Return From Rental Income (%)	-13%	-13%	-13%	-13%	-13%	-66%
Total Net Return (%)	-13%	-13%	-7%	-2%	3%	-32%

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