Flat TW7 1 bed 1 bath

Malting Way, Isleworth TW7

London, England · TW7

Initial Investment

First Year

£86,482First Year

Profit From Rental Income

After 5 Years

£5,147

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£28,899

↗ 10%After 5 Years

Return On Investment

39%

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	£15,396	£15,627	£16,018	£16,418	£16,911	£80,369
Total Expenses	£14,647	£14,716	£14,798	£14,882	£14,974	£74,015
Profit Before Tax	£749	£911	£1,220	£1,536	£1,937	£6,354
Profit After Tax	£607	£738	£988	£1,244	£1,569	£5,147
Change In Property Value	£3	£3	£5,599	£9,994	£13,300	£28,899
Net Return	£610	£741	£6,587	£11,239	£14,869	£34,046
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	8%	13%	17%	39%

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