Flat TW7 1 bed 1 bath

Beaumont Place, Isleworth TW7

London, England · TW7

Initial Investment

First Year

£60,985First Year

Profit From Rental Income

After 5 Years

£1,234

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£20,641

↗ 10%After 5 Years

Return On Investment

36%

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	£10,992	£11,157	£11,436	£11,722	£12,073	£57,380
Total Expenses	£11,032	£11,095	£11,166	£11,238	£11,316	£55,846
Profit Before Tax	£-40	£62	£270	£484	£758	£1,533
Profit After Tax	£-40	£50	£219	£392	£614	£1,234
Change In Property Value	£2	£2	£3,999	£7,138	£9,499	£20,641
Net Return	£-38	£52	£4,218	£7,530	£10,113	£21,875
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	0%	7%	12%	17%	36%

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