Terraced TW7 3 beds 2 baths

Hartham Road, Isleworth TW7

London, England · TW7

Initial Investment

First Year

£215,982First Year

Profit From Rental Income

After 5 Years

£26,147

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£88,597

↗ 14%After 5 Years

Return On Investment

53%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,892	£30,340	£30,795	£31,565	£32,355	£154,948
Total Expenses	£24,401	£24,459	£24,514	£24,602	£24,691	£122,668
Profit Before Tax	£5,491	£5,882	£6,281	£6,963	£7,663	£32,280
Profit After Tax	£4,447	£4,764	£5,088	£5,640	£6,207	£26,147
Change In Property Value	£6	£12,999	£23,203	£30,877	£21,511	£88,597
Net Return	£4,454	£17,763	£28,291	£36,518	£27,718	£114,744
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	8%	13%	17%	13%	53%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change