Terraced
TW7
4 beds
2 baths
Hall Road, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£6,873
↗ 3%After 5 Years
Change In Property Value
£64,518
↗ 10%After 5 Years
Return On Investment
34%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,752 | £29,183 | £29,913 | £30,661 | £31,581 | £150,089 |
| Total Expenses | £28,172 | £28,227 | £28,310 | £28,396 | £28,499 | £141,604 |
| Profit Before Tax | £580 | £957 | £1,602 | £2,265 | £3,082 | £8,485 |
| Profit After Tax | £470 | £775 | £1,298 | £1,834 | £2,496 | £6,873 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £476 | £781 | £13,798 | £24,147 | £32,188 | £71,391 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change