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

£7,202

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£67,093

↗ 10%After 5 Years

Return On Investment

34%

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	£31,099	£31,876	£32,833	£156,040
Total Expenses	£29,276	£29,332	£29,419	£29,508	£29,614	£147,149
Profit Before Tax	£616	£1,008	£1,680	£2,369	£3,219	£8,892
Profit After Tax	£499	£817	£1,361	£1,919	£2,607	£7,202
Change In Property Value	£6	£6	£12,999	£23,204	£30,877	£67,093
Net Return	£505	£823	£14,360	£25,122	£33,485	£74,296
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	0%	7%	12%	16%	34%

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