Flat
TW7
2 beds
2 baths
Lion Wharf Road, Old Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£177,500First YearProfit From Rental Income
£-8,475
↘ -5%After 5 Years
Change In Property Value
£55,743
↗ 10%After 5 Years
Return On Investment
27%
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 | £23,220 | £23,568 | £24,158 | £24,761 | £25,504 | £121,212 |
| Total Expenses | £25,747 | £25,827 | £25,929 | £26,033 | £26,150 | £129,687 |
| Profit Before Tax | £-2,527 | £-2,259 | £-1,772 | £-1,272 | £-646 | £-8,475 |
| Profit After Tax | £-2,527 | £-2,259 | £-1,772 | £-1,272 | £-646 | £-8,475 |
| Change In Property Value | £5 | £5 | £10,800 | £19,278 | £25,654 | £55,743 |
| Net Return | £-2,521 | £-2,254 | £9,029 | £18,006 | £25,008 | £47,268 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 27% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change