Flat
TW7
4 beds
3 baths
Draper Close, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£233,482First YearProfit From Rental Income
£25,566
↗ 11%After 5 Years
Change In Property Value
£72,255
↗ 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 | £38,496 | £39,073 | £40,050 | £41,052 | £42,283 | £200,954 |
| Total Expenses | £33,620 | £33,724 | £33,865 | £34,008 | £34,174 | £169,391 |
| Profit Before Tax | £4,876 | £5,350 | £6,186 | £7,043 | £8,109 | £31,563 |
| Profit After Tax | £3,949 | £4,333 | £5,010 | £5,705 | £6,568 | £25,566 |
| Change In Property Value | £7 | £7 | £13,999 | £24,989 | £33,253 | £72,255 |
| Net Return | £3,956 | £4,340 | £19,010 | £30,694 | £39,821 | £97,821 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| 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