Flat
TW7
1 bed
1 bath
Egerton Drive, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£-10,143
↘ -36%After 5 Years
Change In Property Value
£9,291
↗ 10%After 5 Years
Return On Investment
-3%
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 | £3,864 | £3,922 | £4,020 | £4,121 | £4,244 | £20,171 |
| Total Expenses | £5,957 | £6,009 | £6,062 | £6,116 | £6,171 | £30,314 |
| Profit Before Tax | £-2,093 | £-2,087 | £-2,042 | £-1,995 | £-1,927 | £-10,143 |
| Profit After Tax | £-2,093 | £-2,087 | £-2,042 | £-1,995 | £-1,927 | £-10,143 |
| Change In Property Value | £1 | £1 | £1,800 | £3,213 | £4,276 | £9,291 |
| Net Return | £-2,092 | £-2,086 | £-242 | £1,218 | £2,349 | £-853 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| Total Net Return (%) | -7% | -7% | -1% | 4% | 8% | -3% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change