Flat
TW7
2 beds
2 baths
Twickenham Road, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£-30,402
↘ -18%After 5 Years
Change In Property Value
£54,195
↗ 10%After 5 Years
Return On Investment
14%
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 | £22,572 | £22,911 | £23,483 | £24,070 | £24,793 | £117,829 |
| Total Expenses | £29,273 | £29,449 | £29,639 | £29,833 | £30,037 | £148,231 |
| Profit Before Tax | £-6,701 | £-6,538 | £-6,156 | £-5,763 | £-5,245 | £-30,402 |
| Profit After Tax | £-6,701 | £-6,538 | £-6,156 | £-5,763 | £-5,245 | £-30,402 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £-6,695 | £-6,533 | £4,345 | £12,980 | £19,697 | £23,793 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 11% | 14% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change