Flat
TW7
2 beds
1 bath
Samuelson Place, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£135,482First YearProfit From Rental Income
£24,779
↗ 18%After 5 Years
Change In Property Value
£43,351
↗ 10%After 5 Years
Return On Investment
50%
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 | £27,120 | £27,527 | £28,215 | £28,920 | £29,788 | £141,570 |
| Total Expenses | £21,962 | £22,062 | £22,186 | £22,313 | £22,455 | £110,978 |
| Profit Before Tax | £5,158 | £5,465 | £6,029 | £6,607 | £7,333 | £30,592 |
| Profit After Tax | £4,178 | £4,427 | £4,883 | £5,352 | £5,939 | £24,779 |
| Change In Property Value | £4 | £4 | £8,399 | £14,993 | £19,951 | £43,351 |
| Net Return | £4,183 | £4,431 | £13,283 | £20,344 | £25,890 | £68,130 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change