Flat TW7 1 bed 1 bath

Twickenham Road, Isleworth TW7

London, England · TW7

Initial Investment

First Year

£73,600First Year

Profit From Rental Income

After 5 Years

£3,299

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£24,981

↗ 10%After 5 Years

Return On Investment

38%

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	£13,308	£13,508	£13,845	£14,191	£14,617	£69,470
Total Expenses	£12,932	£12,998	£13,075	£13,153	£13,239	£65,397
Profit Before Tax	£376	£510	£770	£1,038	£1,379	£4,073
Profit After Tax	£304	£413	£624	£841	£1,117	£3,299
Change In Property Value	£2	£2	£4,840	£8,640	£11,497	£24,981
Net Return	£307	£415	£5,464	£9,480	£12,613	£28,280
Return From Rental Income (%)	0%	1%	1%	1%	2%	4%
Total Net Return (%)	0%	1%	7%	13%	17%	38%

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