Flat
TW7
1 bed
1 bath
Fairbanks House, Samuelson Place, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£6,574
↗ 7%After 5 Years
Change In Property Value
£32,001
↗ 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 | £17,040 | £17,296 | £17,728 | £18,171 | £18,716 | £88,951 |
| Total Expenses | £16,003 | £16,075 | £16,161 | £16,249 | £16,346 | £80,835 |
| Profit Before Tax | £1,037 | £1,221 | £1,567 | £1,922 | £2,370 | £8,116 |
| Profit After Tax | £840 | £989 | £1,269 | £1,557 | £1,920 | £6,574 |
| Change In Property Value | £3 | £3 | £6,200 | £11,067 | £14,727 | £32,001 |
| Net Return | £843 | £992 | £7,469 | £12,624 | £16,647 | £38,575 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| 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