Flat
TW7
2 beds
1 bath
Draper Close, Isleworth, Hounslow, Greater London TW7
London, England · TW7
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£-9,637
↘ -14%After 5 Years
Change In Property Value
£23,226
↗ 10%After 5 Years
Return On Investment
20%
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 | £9,672 | £9,817 | £10,063 | £10,314 | £10,623 | £50,489 |
| Total Expenses | £11,894 | £11,955 | £12,022 | £12,091 | £12,165 | £60,127 |
| Profit Before Tax | £-2,222 | £-2,138 | £-1,960 | £-1,777 | £-1,541 | £-9,637 |
| Profit After Tax | £-2,222 | £-2,138 | £-1,960 | £-1,777 | £-1,541 | £-9,637 |
| Change In Property Value | £2 | £2 | £4,500 | £8,033 | £10,689 | £23,226 |
| Net Return | £-2,220 | £-2,135 | £2,541 | £6,256 | £9,148 | £13,589 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 20% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change