Flat
TW7
4 beds
3 baths
Sidmouth Avenue Off London Raod, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£193,250First YearProfit From Rental Income
£10,351
↗ 5%After 5 Years
Change In Property Value
£79,744
↗ 14%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,152 | £25,529 | £25,912 | £26,560 | £27,224 | £130,378 |
| Total Expenses | £23,338 | £23,425 | £23,505 | £23,611 | £23,720 | £117,599 |
| Profit Before Tax | £1,814 | £2,104 | £2,408 | £2,949 | £3,504 | £12,779 |
| Profit After Tax | £1,470 | £1,704 | £1,950 | £2,389 | £2,838 | £10,351 |
| Change In Property Value | £6 | £11,700 | £20,885 | £27,792 | £19,361 | £79,744 |
| Net Return | £1,476 | £13,404 | £22,835 | £30,180 | £22,200 | £90,094 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 11% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change