Flat
TW7
2 beds
2 baths
White Lodge Close, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-58,002
↘ -57%After 5 Years
Change In Property Value
£33,549
↗ 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 | £3,600 | £3,654 | £3,745 | £3,839 | £3,954 | £18,792 |
| Total Expenses | £15,254 | £15,306 | £15,358 | £15,411 | £15,465 | £76,794 |
| Profit Before Tax | £-11,654 | £-11,652 | £-11,613 | £-11,572 | £-11,511 | £-58,002 |
| Profit After Tax | £-11,654 | £-11,652 | £-11,613 | £-11,572 | £-11,511 | £-58,002 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £-11,651 | £-11,649 | £-5,112 | £31 | £3,929 | £-24,453 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -57% |
| Total Net Return (%) | -11% | -11% | -5% | 0% | 4% | -24% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change