Detached TW7 6 beds 4 baths

Wood Lane, Isleworth TW7

London, England · TW7

Initial Investment

First Year

£502,247First Year

Profit From Rental Income

After 5 Years

£39,297

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£144,519

↗ 10%After 5 Years

Return On Investment

37%

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	£72,822	£74,643	£76,882	£365,389
Total Expenses	£63,044	£63,161	£63,349	£63,542	£63,777	£316,874
Profit Before Tax	£6,952	£7,885	£9,473	£11,100	£13,105	£48,515
Profit After Tax	£5,631	£6,387	£7,673	£8,991	£10,615	£39,297
Change In Property Value	£14	£14	£28,000	£49,981	£66,510	£144,519
Net Return	£5,645	£6,401	£35,673	£58,972	£77,125	£183,817
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	1%	7%	12%	15%	37%

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