Flat TW7 1 bed 1 bath

London Road, Isleworth TW7

London, England · TW7

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£14,787

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£33,033

↗ 10%After 5 Years

Return On Investment

48%

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	£20,664	£20,974	£21,498	£22,036	£22,697	£107,869
Total Expenses	£17,701	£17,800	£17,916	£18,034	£18,163	£89,613
Profit Before Tax	£2,963	£3,174	£3,583	£4,002	£4,534	£18,256
Profit After Tax	£2,400	£2,571	£2,902	£3,242	£3,673	£14,787
Change In Property Value	£3	£3	£6,400	£11,424	£15,202	£33,033
Net Return	£2,403	£2,574	£9,302	£14,666	£18,875	£47,820
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	15%	19%	48%

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