Flat
TW7
1 bed
1 bath
London Road, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£-14,207
↘ -15%After 5 Years
Change In Property Value
£32,001
↗ 10%After 5 Years
Return On Investment
18%
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 | £13,332 | £13,532 | £13,870 | £14,217 | £14,644 | £69,595 |
| Total Expenses | £16,571 | £16,659 | £16,756 | £16,855 | £16,960 | £83,802 |
| Profit Before Tax | £-3,239 | £-3,127 | £-2,886 | £-2,638 | £-2,317 | £-14,207 |
| Profit After Tax | £-3,239 | £-3,127 | £-2,886 | £-2,638 | £-2,317 | £-14,207 |
| Change In Property Value | £3 | £3 | £6,200 | £11,067 | £14,727 | £32,001 |
| Net Return | £-3,236 | £-3,124 | £3,314 | £8,429 | £12,410 | £17,794 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -15% |
| Total Net Return (%) | -3% | -3% | 3% | 9% | 13% | 18% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change