Flat
TW7
2 beds
2 baths
Lion Wharf Road, Old Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£-8,430
↘ -5%After 5 Years
Change In Property Value
£56,776
↗ 10%After 5 Years
Return On Investment
27%
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 | £23,652 | £24,007 | £24,607 | £25,222 | £25,979 | £123,467 |
| Total Expenses | £26,186 | £26,268 | £26,371 | £26,476 | £26,595 | £131,896 |
| Profit Before Tax | £-2,534 | £-2,261 | £-1,764 | £-1,254 | £-616 | £-8,430 |
| Profit After Tax | £-2,534 | £-2,261 | £-1,764 | £-1,254 | £-616 | £-8,430 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £-2,529 | £-2,256 | £9,236 | £18,381 | £25,513 | £48,346 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 27% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change