Flat TW7 3 beds 1 bath

Ridgeway Road, Isleworth TW7

London, England · TW7

Initial Investment

First Year

£301,750First Year

Profit From Rental Income

After 5 Years

£-7,186

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£92,390

↗ 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	£38,484	£39,061	£40,038	£41,039	£42,270	£200,892
Total Expenses	£41,358	£41,461	£41,602	£41,746	£41,912	£208,078
Profit Before Tax	£-2,874	£-2,400	£-1,564	£-707	£358	£-7,186
Profit After Tax	£-2,874	£-2,400	£-1,564	£-707	£358	£-7,186
Change In Property Value	£9	£9	£17,900	£31,952	£42,519	£92,390
Net Return	£-2,865	£-2,391	£16,336	£31,245	£42,877	£85,203
Return From Rental Income (%)	-1%	-1%	-1%	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