Detached
TW7
6 beds
4 baths
Wood Lane, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£502,247First YearProfit From Rental Income
£79,956
↗ 16%After 5 Years
Change In Property Value
£190,839
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £69,996 | £71,046 | £72,112 | £73,914 | £75,762 | £362,830 |
| Total Expenses | £52,544 | £52,662 | £52,779 | £52,969 | £53,165 | £264,120 |
| Profit Before Tax | £17,452 | £18,384 | £19,333 | £20,945 | £22,597 | £98,711 |
| Profit After Tax | £14,136 | £14,891 | £15,660 | £16,965 | £18,304 | £79,956 |
| Change In Property Value | £14 | £28,000 | £49,980 | £66,510 | £46,335 | £190,839 |
| Net Return | £14,150 | £42,891 | £65,640 | £83,475 | £64,639 | £270,795 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 9% | 13% | 17% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change