Flat
TW7
1 bed
1 bath
St. Johns Road, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£103,982First YearProfit From Rental Income
£-10,930
↘ -11%After 5 Years
Change In Property Value
£34,060
↗ 10%After 5 Years
Return On Investment
22%
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 | £14,184 | £14,397 | £14,757 | £15,126 | £15,579 | £74,042 |
| Total Expenses | £16,829 | £16,904 | £16,990 | £17,077 | £17,172 | £84,972 |
| Profit Before Tax | £-2,645 | £-2,507 | £-2,233 | £-1,952 | £-1,593 | £-10,930 |
| Profit After Tax | £-2,645 | £-2,507 | £-2,233 | £-1,952 | £-1,593 | £-10,930 |
| Change In Property Value | £3 | £3 | £6,599 | £11,779 | £15,675 | £34,060 |
| Net Return | £-2,642 | £-2,504 | £4,366 | £9,828 | £14,082 | £23,130 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -2% | 4% | 9% | 14% | 22% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change