Flat
TW7
2 beds
2 baths
Hillary Drive, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£-10,603
↘ -11%After 5 Years
Change In Property Value
£30,969
↗ 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 | £12,900 | £13,094 | £13,421 | £13,756 | £14,169 | £67,340 |
| Total Expenses | £15,433 | £15,503 | £15,584 | £15,667 | £15,756 | £77,943 |
| Profit Before Tax | £-2,533 | £-2,410 | £-2,163 | £-1,911 | £-1,587 | £-10,603 |
| Profit After Tax | £-2,533 | £-2,410 | £-2,163 | £-1,911 | £-1,587 | £-10,603 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £-2,530 | £-2,407 | £3,837 | £8,800 | £12,665 | £20,365 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -3% | 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