Flat
TW7
1 bed
1 bath
Mace House, Union Lane, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£75,985First YearProfit From Rental Income
£-9,513
↘ -13%After 5 Years
Change In Property Value
£25,802
↗ 10%After 5 Years
Return On Investment
21%
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 | £10,752 | £10,913 | £11,186 | £11,466 | £11,810 | £56,127 |
| Total Expenses | £12,992 | £13,054 | £13,124 | £13,196 | £13,273 | £65,640 |
| Profit Before Tax | £-2,240 | £-2,141 | £-1,938 | £-1,730 | £-1,463 | £-9,513 |
| Profit After Tax | £-2,240 | £-2,141 | £-1,938 | £-1,730 | £-1,463 | £-9,513 |
| Change In Property Value | £2 | £2 | £4,999 | £8,923 | £11,874 | £25,802 |
| Net Return | £-2,237 | £-2,138 | £3,061 | £7,193 | £10,411 | £16,289 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 14% | 21% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change