Flat TW7 2 beds 2 baths

Frazer Nash Close, Isleworth TW7

London, England · TW7

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£6,040

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£61,341

↗ 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	£19,356	£19,646	£19,941	£20,440	£20,951	£100,333
Total Expenses	£18,414	£18,493	£18,564	£18,656	£18,749	£92,876
Profit Before Tax	£942	£1,153	£1,377	£1,784	£2,201	£7,457
Profit After Tax	£763	£934	£1,116	£1,445	£1,783	£6,040
Change In Property Value	£5	£9,000	£16,065	£21,378	£14,893	£61,341
Net Return	£767	£9,934	£17,181	£22,823	£16,676	£67,382
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