Flat TW7 2 beds 1 bath

St. Johns Road, Isleworth TW7

London, England · TW7

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£-9,004

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£41,291

↗ 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	£17,196	£17,454	£17,890	£18,338	£18,888	£89,765
Total Expenses	£19,590	£19,661	£19,748	£19,837	£19,934	£98,770
Profit Before Tax	£-2,394	£-2,207	£-1,858	£-1,499	£-1,047	£-9,004
Profit After Tax	£-2,394	£-2,207	£-1,858	£-1,499	£-1,047	£-9,004
Change In Property Value	£4	£4	£8,000	£14,280	£19,003	£41,291
Net Return	£-2,390	£-2,203	£6,142	£12,781	£17,956	£32,287
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
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