Flat
TW7
2 beds
1 bath
White Lodge Close, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£-8,544
↘ -5%After 5 Years
Change In Property Value
£54,195
↗ 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 | £22,572 | £22,911 | £23,483 | £24,070 | £24,793 | £117,829 |
| Total Expenses | £25,087 | £25,166 | £25,267 | £25,369 | £25,484 | £126,373 |
| Profit Before Tax | £-2,515 | £-2,256 | £-1,783 | £-1,299 | £-692 | £-8,544 |
| Profit After Tax | £-2,515 | £-2,256 | £-1,783 | £-1,299 | £-692 | £-8,544 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £-2,509 | £-2,251 | £8,717 | £17,444 | £24,250 | £45,651 |
| 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