Flat TW7 2 beds 1 bath

Union Lane, Isleworth TW7

London, England · TW7

Initial Investment

First Year

£93,482First Year

Profit From Rental Income

After 5 Years

£-19,115

↘ -20%After 5 Years

Change In Property Value

After 5 Years

£30,963

↗ 10%After 5 Years

Return On Investment

13%

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	£12,900	£13,094	£13,421	£13,756	£14,169	£67,340
Total Expenses	£17,063	£17,171	£17,287	£17,405	£17,529	£86,455
Profit Before Tax	£-4,163	£-4,077	£-3,866	£-3,649	£-3,360	£-19,115
Profit After Tax	£-4,163	£-4,077	£-3,866	£-3,649	£-3,360	£-19,115
Change In Property Value	£3	£3	£5,999	£10,708	£14,250	£30,963
Net Return	£-4,160	£-4,074	£2,133	£7,059	£10,890	£11,848
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-20%
Total Net Return (%)	-4%	-4%	2%	8%	12%	13%

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