Flat
TW7
1 bed
1 bath
Woodlands Road, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£-9,281
↘ -9%After 5 Years
Change In Property Value
£32,517
↗ 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 | £13,548 | £13,751 | £14,095 | £14,447 | £14,881 | £70,722 |
| Total Expenses | £15,852 | £15,919 | £15,996 | £16,075 | £16,161 | £80,004 |
| Profit Before Tax | £-2,304 | £-2,168 | £-1,901 | £-1,628 | £-1,280 | £-9,281 |
| Profit After Tax | £-2,304 | £-2,168 | £-1,901 | £-1,628 | £-1,280 | £-9,281 |
| Change In Property Value | £3 | £3 | £6,300 | £11,246 | £14,965 | £32,517 |
| Net Return | £-2,301 | £-2,164 | £4,399 | £9,618 | £13,684 | £23,236 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 4% | 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