Flat
TW7
3 beds
1 bath
Algar Road, Old Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£256,250First YearProfit From Rental Income
£28,722
↗ 11%After 5 Years
Change In Property Value
£78,970
↗ 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 | £42,072 | £42,703 | £43,771 | £44,865 | £46,211 | £219,622 |
| Total Expenses | £36,559 | £36,668 | £36,817 | £36,971 | £37,148 | £184,162 |
| Profit Before Tax | £5,513 | £6,035 | £6,953 | £7,894 | £9,063 | £35,459 |
| Profit After Tax | £4,466 | £4,889 | £5,632 | £6,394 | £7,341 | £28,722 |
| Change In Property Value | £8 | £8 | £15,300 | £27,311 | £36,343 | £78,970 |
| Net Return | £4,474 | £4,896 | £20,932 | £33,705 | £43,684 | £107,692 |
| 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