Flat TW7 2 beds 2 baths

Elizabeth Gardens, Isleworth TW7

London, England · TW7

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£3,615

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£51,118

↗ 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	£16,128	£16,370	£16,615	£17,031	£17,457	£83,601
Total Expenses	£15,678	£15,753	£15,818	£15,902	£15,987	£79,138
Profit Before Tax	£450	£617	£797	£1,129	£1,470	£4,463
Profit After Tax	£364	£500	£646	£915	£1,191	£3,615
Change In Property Value	£4	£7,500	£13,388	£17,815	£12,411	£51,118
Net Return	£368	£8,000	£14,033	£18,730	£13,602	£54,733
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	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