Flat
TW7
1 bed
1 bath
Frazer Nash Close, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£-9,891
↘ -22%After 5 Years
Change In Property Value
£14,968
↗ 10%After 5 Years
Return On Investment
11%
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 | £6,240 | £6,334 | £6,492 | £6,654 | £6,854 | £32,574 |
| Total Expenses | £8,377 | £8,432 | £8,491 | £8,551 | £8,614 | £42,465 |
| Profit Before Tax | £-2,137 | £-2,099 | £-1,999 | £-1,897 | £-1,760 | £-9,891 |
| Profit After Tax | £-2,137 | £-2,099 | £-1,999 | £-1,897 | £-1,760 | £-9,891 |
| Change In Property Value | £1 | £1 | £2,900 | £5,177 | £6,889 | £14,968 |
| Net Return | £-2,135 | £-2,097 | £901 | £3,280 | £5,129 | £5,077 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 12% | 11% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change