Flat TW7 1 bed 1 bath

Draper Close, Isleworth TW7

London, England · TW7

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£-19,560

↘ -40%After 5 Years

Change In Property Value

After 5 Years

£16,517

↗ 10%After 5 Years

Return On Investment

-6%

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	£6,876	£6,979	£7,154	£7,332	£7,552	£35,894
Total Expenses	£10,890	£10,989	£11,089	£11,191	£11,295	£55,454
Profit Before Tax	£-4,014	£-4,009	£-3,935	£-3,859	£-3,743	£-19,560
Profit After Tax	£-4,014	£-4,009	£-3,935	£-3,859	£-3,743	£-19,560
Change In Property Value	£2	£2	£3,200	£5,712	£7,601	£16,517
Net Return	£-4,012	£-4,008	£-735	£1,853	£3,858	£-3,043
Return From Rental Income (%)	-8%	-8%	-8%	-8%	-8%	-40%
Total Net Return (%)	-8%	-8%	-2%	4%	8%	-6%

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