Flat TW7 2 beds 1 bath

Twickenham Road, Isleworth TW7

London, England · TW7

Initial Investment

First Year

£153,000First Year

Profit From Rental Income

After 5 Years

£6,654

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£64,068

↗ 14%After 5 Years

Return On Investment

46%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,208	£20,511	£20,819	£21,339	£21,873	£104,750
Total Expenses	£19,143	£19,223	£19,295	£19,389	£19,485	£96,536
Profit Before Tax	£1,065	£1,288	£1,524	£1,950	£2,388	£8,214
Profit After Tax	£863	£1,043	£1,234	£1,580	£1,934	£6,654
Change In Property Value	£5	£9,400	£16,779	£22,328	£15,555	£64,068
Net Return	£867	£10,443	£18,013	£23,908	£17,489	£70,721
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	1%	7%	12%	16%	11%	46%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change