Semi Detached
TW7
3 beds
2 baths
Harlequin Close, Isleworth-Twickenham TW7
London, England · TW7
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£-890
↘ -1%After 5 Years
Change In Property Value
£54,195
↗ 10%After 5 Years
Return On Investment
31%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,572 | £22,911 | £23,483 | £24,070 | £24,793 | £117,829 |
| Total Expenses | £23,587 | £23,632 | £23,700 | £23,770 | £23,852 | £118,541 |
| Profit Before Tax | £-1,015 | £-721 | £-217 | £301 | £940 | £-712 |
| Profit After Tax | £-1,015 | £-721 | £-217 | £301 | £761 | £-890 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £-1,009 | £-716 | £10,284 | £19,044 | £25,703 | £53,305 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 0% | 6% | 11% | 15% | 31% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change