Flat
TW7
5 beds
3 baths
Cleveland Road, Old Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£291,250First YearProfit From Rental Income
£-7,268
↘ -2%After 5 Years
Change In Property Value
£89,293
↗ 10%After 5 Years
Return On Investment
28%
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 | £37,200 | £37,758 | £38,702 | £39,669 | £40,860 | £194,189 |
| Total Expenses | £40,039 | £40,141 | £40,278 | £40,419 | £40,580 | £201,457 |
| Profit Before Tax | £-2,839 | £-2,383 | £-1,576 | £-749 | £279 | £-7,268 |
| Profit After Tax | £-2,839 | £-2,383 | £-1,576 | £-749 | £279 | £-7,268 |
| Change In Property Value | £9 | £9 | £17,300 | £30,881 | £41,094 | £89,293 |
| Net Return | £-2,830 | £-2,374 | £15,724 | £30,132 | £41,373 | £82,025 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 28% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change