Flat
TW7
2 beds
1 bath
Golden Court, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£45,985First YearProfit From Rental Income
£-3,821
↘ -8%After 5 Years
Change In Property Value
£15,479
↗ 10%After 5 Years
Return On Investment
25%
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 | £6,444 | £6,541 | £6,704 | £6,872 | £7,078 | £33,639 |
| Total Expenses | £7,427 | £7,455 | £7,490 | £7,525 | £7,563 | £37,460 |
| Profit Before Tax | £-983 | £-915 | £-786 | £-653 | £-485 | £-3,821 |
| Profit After Tax | £-983 | £-915 | £-786 | £-653 | £-485 | £-3,821 |
| Change In Property Value | £1 | £1 | £2,999 | £5,353 | £7,124 | £15,479 |
| Net Return | £-981 | £-913 | £2,214 | £4,700 | £6,639 | £11,658 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 25% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change