Flat
TW7
2 beds
2 baths
Academy Place, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£-9,131
↘ -8%After 5 Years
Change In Property Value
£37,162
↗ 10%After 5 Years
Return On Investment
24%
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 | £15,480 | £15,712 | £16,105 | £16,508 | £17,003 | £80,808 |
| Total Expenses | £17,831 | £17,900 | £17,982 | £18,067 | £18,159 | £89,939 |
| Profit Before Tax | £-2,351 | £-2,188 | £-1,877 | £-1,559 | £-1,156 | £-9,131 |
| Profit After Tax | £-2,351 | £-2,188 | £-1,877 | £-1,559 | £-1,156 | £-9,131 |
| Change In Property Value | £4 | £4 | £7,200 | £12,852 | £17,103 | £37,162 |
| Net Return | £-2,347 | £-2,184 | £5,323 | £11,293 | £15,947 | £28,031 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 24% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change