Flat
TW7
3 beds
2 baths
Twickenham Road, Old Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£-15,306
↘ -7%After 5 Years
Change In Property Value
£64,518
↗ 10%After 5 Years
Return On Investment
24%
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 | £26,880 | £27,283 | £27,965 | £28,664 | £29,524 | £140,317 |
| Total Expenses | £30,857 | £30,975 | £31,115 | £31,259 | £31,417 | £155,623 |
| Profit Before Tax | £-3,977 | £-3,692 | £-3,150 | £-2,595 | £-1,893 | £-15,306 |
| Profit After Tax | £-3,977 | £-3,692 | £-3,150 | £-2,595 | £-1,893 | £-15,306 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £-3,971 | £-3,685 | £9,350 | £19,718 | £27,799 | £49,212 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 13% | 24% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change