Flat
TW7
1 bed
1 bath
Samuelson Place, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£82,982First YearProfit From Rental Income
£-2,340
↘ -3%After 5 Years
Change In Property Value
£27,867
↗ 10%After 5 Years
Return On Investment
31%
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 | £11,604 | £11,778 | £12,073 | £12,374 | £12,746 | £60,574 |
| Total Expenses | £12,504 | £12,536 | £12,579 | £12,623 | £12,673 | £62,914 |
| Profit Before Tax | £-900 | £-758 | £-506 | £-248 | £72 | £-2,340 |
| Profit After Tax | £-900 | £-758 | £-506 | £-248 | £72 | £-2,340 |
| Change In Property Value | £3 | £3 | £5,399 | £9,637 | £12,825 | £27,867 |
| Net Return | £-897 | £-755 | £4,893 | £9,389 | £12,897 | £25,527 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 16% | 31% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change