Terraced
TW7
3 beds
2 baths
Howard Road, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£5,451
↗ 3%After 5 Years
Change In Property Value
£54,195
↗ 10%After 5 Years
Return On Investment
35%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,156 | £24,518 | £25,131 | £25,760 | £26,532 | £126,098 |
| Total Expenses | £23,745 | £23,793 | £23,865 | £23,939 | £24,026 | £119,367 |
| Profit Before Tax | £411 | £726 | £1,267 | £1,821 | £2,506 | £6,730 |
| Profit After Tax | £333 | £588 | £1,026 | £1,475 | £2,030 | £5,451 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £338 | £593 | £11,526 | £20,218 | £26,971 | £59,646 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 35% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change