Flat
TW7
0 beds
0 baths
Hawfield Court, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£10,000First YearProfit From Rental Income
£-8,671
↘ -87%After 5 Years
Change In Property Value
£3,097
↗ 10%After 5 Years
Return On Investment
-56%
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 | £1,644 | £1,669 | £1,710 | £1,753 | £1,806 | £8,582 |
| Total Expenses | £3,355 | £3,403 | £3,450 | £3,498 | £3,546 | £17,253 |
| Profit Before Tax | £-1,711 | £-1,734 | £-1,740 | £-1,745 | £-1,741 | £-8,671 |
| Profit After Tax | £-1,711 | £-1,734 | £-1,740 | £-1,745 | £-1,741 | £-8,671 |
| Change In Property Value | £0 | £0 | £600 | £1,071 | £1,425 | £3,097 |
| Net Return | £-1,710 | £-1,734 | £-1,140 | £-674 | £-315 | £-5,574 |
| Return From Rental Income (%) | -17% | -17% | -17% | -17% | -17% | -87% |
| Total Net Return (%) | -17% | -17% | -11% | -7% | -3% | -56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change