Flat
TW7
2 beds
1 bath
Braddock Close, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£-8,375
↘ -9%After 5 Years
Change In Property Value
£32,001
↗ 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 | £13,332 | £13,532 | £13,870 | £14,217 | £14,644 | £69,595 |
| Total Expenses | £15,454 | £15,516 | £15,589 | £15,664 | £15,745 | £77,970 |
| Profit Before Tax | £-2,122 | £-1,984 | £-1,719 | £-1,447 | £-1,102 | £-8,375 |
| Profit After Tax | £-2,122 | £-1,984 | £-1,719 | £-1,447 | £-1,102 | £-8,375 |
| Change In Property Value | £3 | £3 | £6,200 | £11,067 | £14,727 | £32,001 |
| Net Return | £-2,119 | £-1,981 | £4,481 | £9,620 | £13,625 | £23,626 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -9% |
| 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