Flat
TW7
1 bed
1 bath
Frazer Nash Close, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£-2,383
↘ -6%After 5 Years
Change In Property Value
£13,936
↗ 10%After 5 Years
Return On Investment
28%
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 | £7,416 | £7,527 | £7,715 | £7,908 | £8,146 | £38,713 |
| Total Expenses | £8,098 | £8,155 | £8,217 | £8,280 | £8,346 | £41,095 |
| Profit Before Tax | £-682 | £-628 | £-501 | £-371 | £-201 | £-2,383 |
| Profit After Tax | £-682 | £-628 | £-501 | £-371 | £-201 | £-2,383 |
| Change In Property Value | £1 | £1 | £2,700 | £4,820 | £6,414 | £13,936 |
| Net Return | £-680 | £-626 | £2,199 | £4,448 | £6,213 | £11,553 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | 0% | -6% |
| Total Net Return (%) | -2% | -2% | 5% | 11% | 15% | 28% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change