Flat TW7 2 beds 2 baths

Egerton Drive, Isleworth TW7

London, England · TW7

Initial Investment

First Year

£312,250First Year

Profit From Rental Income

After 5 Years

£-7,049

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£95,486

↗ 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	£39,780	£40,377	£41,386	£42,421	£43,693	£207,657
Total Expenses	£42,677	£42,783	£42,927	£43,074	£43,244	£214,706
Profit Before Tax	£-2,897	£-2,406	£-1,541	£-654	£449	£-7,049
Profit After Tax	£-2,897	£-2,406	£-1,541	£-654	£449	£-7,049
Change In Property Value	£9	£9	£18,500	£33,023	£43,944	£95,486
Net Return	£-2,888	£-2,397	£16,960	£32,370	£44,394	£88,438
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	-1%	5%	10%	14%	28%

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