Flat
TW7
1 bed
1 bath
Beaumont Place, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£14,183
↗ 22%After 5 Years
Change In Property Value
£21,678
↗ 10%After 5 Years
Return On Investment
56%
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 | £13,560 | £13,763 | £14,107 | £14,460 | £14,894 | £70,785 |
| Total Expenses | £10,557 | £10,597 | £10,650 | £10,704 | £10,766 | £53,275 |
| Profit Before Tax | £3,003 | £3,166 | £3,457 | £3,756 | £4,128 | £17,510 |
| Profit After Tax | £2,433 | £2,565 | £2,800 | £3,042 | £3,343 | £14,183 |
| Change In Property Value | £2 | £2 | £4,200 | £7,497 | £9,977 | £21,678 |
| Net Return | £2,435 | £2,567 | £7,001 | £10,539 | £13,320 | £35,861 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 21% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change