Flat TW7 3 beds 1 bath

Steele Road, Old Isleworth TW7

London, England · TW7

Initial Investment

First Year

£228,250First Year

Profit From Rental Income

After 5 Years

£-7,923

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£70,712

↗ 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	£29,460	£29,902	£30,649	£31,416	£32,358	£153,785
Total Expenses	£32,123	£32,214	£32,331	£32,452	£32,589	£161,709
Profit Before Tax	£-2,663	£-2,312	£-1,682	£-1,036	£-231	£-7,923
Profit After Tax	£-2,663	£-2,312	£-1,682	£-1,036	£-231	£-7,923
Change In Property Value	£7	£7	£13,700	£24,455	£32,543	£70,712
Net Return	£-2,657	£-2,305	£12,018	£23,419	£32,312	£62,788
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