Flat
TW7
2 beds
1 bath
Samuelson Place, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£135,482First YearProfit From Rental Income
£11,923
↗ 9%After 5 Years
Change In Property Value
£43,351
↗ 10%After 5 Years
Return On Investment
41%
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 | £23,088 | £23,434 | £24,020 | £24,621 | £25,359 | £120,522 |
| Total Expenses | £20,970 | £21,051 | £21,152 | £21,256 | £21,373 | £105,803 |
| Profit Before Tax | £2,118 | £2,383 | £2,868 | £3,364 | £3,986 | £14,719 |
| Profit After Tax | £1,715 | £1,931 | £2,323 | £2,725 | £3,229 | £11,923 |
| Change In Property Value | £4 | £4 | £8,399 | £14,993 | £19,951 | £43,351 |
| Net Return | £1,720 | £1,935 | £10,722 | £17,718 | £23,180 | £55,274 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change