Flat
TW7
2 beds
2 baths
Greenbank Court, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£11,303
↗ 10%After 5 Years
Change In Property Value
£37,678
↗ 10%After 5 Years
Return On Investment
42%
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 | £23,568 | £23,922 | £24,520 | £25,133 | £25,887 | £123,028 |
| Total Expenses | £21,504 | £21,647 | £21,807 | £21,971 | £22,145 | £109,074 |
| Profit Before Tax | £2,064 | £2,275 | £2,713 | £3,162 | £3,741 | £13,954 |
| Profit After Tax | £1,672 | £1,842 | £2,197 | £2,561 | £3,030 | £11,303 |
| Change In Property Value | £4 | £4 | £7,300 | £13,031 | £17,340 | £37,678 |
| Net Return | £1,675 | £1,846 | £9,497 | £15,592 | £20,370 | £48,981 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 1% | 2% | 8% | 13% | 18% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change