Flat
TW7
4 beds
2 baths
Percy Road, Old Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£294,750First YearProfit From Rental Income
£34,062
↗ 12%After 5 Years
Change In Property Value
£90,325
↗ 10%After 5 Years
Return On Investment
42%
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 | £48,120 | £48,842 | £50,063 | £51,314 | £52,854 | £251,193 |
| Total Expenses | £41,528 | £41,646 | £41,811 | £41,980 | £42,176 | £209,141 |
| Profit Before Tax | £6,592 | £7,196 | £8,252 | £9,335 | £10,677 | £42,052 |
| Profit After Tax | £5,340 | £5,829 | £6,684 | £7,561 | £8,649 | £34,062 |
| Change In Property Value | £9 | £9 | £17,500 | £31,238 | £41,569 | £90,325 |
| Net Return | £5,349 | £5,838 | £24,184 | £38,799 | £50,218 | £124,387 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change