Flat TW7 6 beds 4 baths

Wood Lane, Isleworth TW7

London, England · TW7

Initial Investment

First Year

£502,247First Year

Profit From Rental Income

After 5 Years

£123,554

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£144,519

↗ 10%After 5 Years

Return On Investment

53%

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	£93,804	£95,211	£97,591	£100,031	£103,032	£489,670
Total Expenses	£66,925	£67,112	£67,393	£67,681	£68,023	£337,134
Profit Before Tax	£26,879	£28,099	£30,198	£32,350	£35,009	£152,535
Profit After Tax	£21,772	£22,760	£24,461	£26,204	£28,357	£123,554
Change In Property Value	£14	£14	£28,000	£49,981	£66,510	£144,519
Net Return	£21,786	£22,774	£52,461	£76,185	£94,867	£268,073
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	4%	5%	10%	15%	19%	53%

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