Flat TW7 1 bed 1 bath

Samuelson Place, Isleworth TW7

London, England · TW7

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£16,634

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 10%After 5 Years

Return On Investment

51%

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	£19,368	£19,659	£20,150	£20,654	£21,273	£101,104
Total Expenses	£15,935	£16,013	£16,107	£16,203	£16,310	£80,567
Profit Before Tax	£3,433	£3,646	£4,043	£4,451	£4,964	£20,536
Profit After Tax	£2,780	£2,953	£3,275	£3,605	£4,021	£16,634
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£2,783	£2,956	£9,275	£14,315	£18,273	£47,603
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	20%	51%

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