Flat
TW7
2 beds
2 baths
Union Lane, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£117,650First YearProfit From Rental Income
£9,469
↗ 8%After 5 Years
Change In Property Value
£38,091
↗ 10%After 5 Years
Return On Investment
40%
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 | £20,292 | £20,596 | £21,111 | £21,639 | £22,288 | £105,927 |
| Total Expenses | £18,669 | £18,746 | £18,840 | £18,937 | £19,044 | £94,236 |
| Profit Before Tax | £1,623 | £1,851 | £2,271 | £2,702 | £3,244 | £11,691 |
| Profit After Tax | £1,314 | £1,499 | £1,840 | £2,189 | £2,628 | £9,469 |
| Change In Property Value | £4 | £4 | £7,380 | £13,174 | £17,530 | £38,091 |
| Net Return | £1,318 | £1,503 | £9,220 | £15,362 | £20,158 | £47,561 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change