Flat
TW7
2 beds
1 bath
Lanadron Close, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£48,250First YearProfit From Rental Income
£-3,525
↘ -7%After 5 Years
Change In Property Value
£16,258
↗ 10%After 5 Years
Return On Investment
26%
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 | £6,768 | £6,870 | £7,041 | £7,217 | £7,434 | £35,330 |
| Total Expenses | £7,707 | £7,735 | £7,769 | £7,803 | £7,842 | £38,855 |
| Profit Before Tax | £-939 | £-865 | £-727 | £-586 | £-408 | £-3,525 |
| Profit After Tax | £-939 | £-865 | £-727 | £-586 | £-408 | £-3,525 |
| Change In Property Value | £2 | £2 | £3,150 | £5,623 | £7,482 | £16,258 |
| Net Return | £-937 | £-864 | £2,423 | £5,037 | £7,075 | £12,733 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 15% | 26% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change