Flat
TW7
2 beds
2 baths
London Road, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£137,232First YearProfit From Rental Income
£-8,880
↘ -6%After 5 Years
Change In Property Value
£43,867
↗ 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 | £18,276 | £18,550 | £19,014 | £19,489 | £20,074 | £95,403 |
| Total Expenses | £20,687 | £20,761 | £20,850 | £20,942 | £21,043 | £104,283 |
| Profit Before Tax | £-2,411 | £-2,211 | £-1,836 | £-1,452 | £-969 | £-8,880 |
| Profit After Tax | £-2,411 | £-2,211 | £-1,836 | £-1,452 | £-969 | £-8,880 |
| Change In Property Value | £4 | £4 | £8,499 | £15,171 | £20,188 | £43,867 |
| Net Return | £-2,407 | £-2,207 | £6,663 | £13,719 | £19,219 | £34,987 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| 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