Flat TW7 2 beds 1 bath

Hillary Drive, Isleworth TW7

London, England · TW7

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£16,025

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 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	£19,368	£19,659	£20,150	£20,654	£21,273	£101,104
Total Expenses	£16,079	£16,160	£16,257	£16,357	£16,466	£81,319
Profit Before Tax	£3,289	£3,499	£3,893	£4,297	£4,807	£19,784
Profit After Tax	£2,664	£2,834	£3,153	£3,481	£3,894	£16,025
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£2,667	£2,837	£9,153	£14,191	£18,146	£46,994
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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