Flat TW7 2 beds 1 bath

Oak Lane, Isleworth TW7

London, England · TW7

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£-8,890

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£43,872

↗ 10%After 5 Years

Return On Investment

25%

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	£18,276	£18,550	£19,014	£19,489	£20,074	£95,403
Total Expenses	£20,689	£20,763	£20,852	£20,944	£21,045	£104,293
Profit Before Tax	£-2,413	£-2,213	£-1,838	£-1,454	£-971	£-8,890
Profit After Tax	£-2,413	£-2,213	£-1,838	£-1,454	£-971	£-8,890
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£-2,409	£-2,208	£6,662	£13,718	£19,220	£34,982
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-6%
Total Net Return (%)	-2%	-2%	5%	10%	14%	25%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change