Flat TW7 2 beds 1 bath

Oakley Close, Isleworth TW7

London, England · TW7

Initial Investment

First Year

£109,250First Year

Profit From Rental Income

After 5 Years

£20,226

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£35,614

↗ 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	£22,272	£22,606	£23,171	£23,751	£24,463	£116,263
Total Expenses	£18,065	£18,148	£18,251	£18,356	£18,473	£91,292
Profit Before Tax	£4,207	£4,458	£4,921	£5,395	£5,990	£24,971
Profit After Tax	£3,408	£3,611	£3,986	£4,370	£4,852	£20,226
Change In Property Value	£3	£3	£6,900	£12,317	£16,390	£35,614
Net Return	£3,411	£3,615	£10,886	£16,687	£21,242	£55,840
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	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