Flat TW7 2 beds 1 bath

Deborah Close, Isleworth, Greater London TW7

London, England · TW7

Initial Investment

First Year

£109,232First Year

Profit From Rental Income

After 5 Years

£17,794

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£35,609

↗ 10%After 5 Years

Return On Investment

49%

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	£22,272	£22,606	£23,171	£23,751	£24,463	£116,263
Total Expenses	£18,640	£18,736	£18,851	£18,969	£19,098	£94,295
Profit Before Tax	£3,632	£3,870	£4,320	£4,781	£5,365	£21,968
Profit After Tax	£2,942	£3,135	£3,499	£3,873	£4,345	£17,794
Change In Property Value	£3	£3	£6,899	£12,315	£16,388	£35,609
Net Return	£2,945	£3,138	£10,398	£16,188	£20,733	£53,403
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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