Flat
TW7
2 beds
1 bath
Bankside Close, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£-9,246
↘ -9%After 5 Years
Change In Property Value
£34,582
↗ 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 | £14,400 | £14,616 | £14,981 | £15,356 | £15,817 | £75,170 |
| Total Expenses | £16,731 | £16,799 | £16,878 | £16,960 | £17,048 | £84,416 |
| Profit Before Tax | £-2,331 | £-2,183 | £-1,897 | £-1,604 | £-1,232 | £-9,246 |
| Profit After Tax | £-2,331 | £-2,183 | £-1,897 | £-1,604 | £-1,232 | £-9,246 |
| Change In Property Value | £3 | £3 | £6,700 | £11,960 | £15,915 | £34,582 |
| Net Return | £-2,328 | £-2,179 | £4,803 | £10,356 | £14,683 | £25,336 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 24% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change