Terraced
TW7
3 beds
2 baths
Worple Road, Old Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£203,750First YearProfit From Rental Income
£20,764
↗ 10%After 5 Years
Change In Property Value
£63,486
↗ 10%After 5 Years
Return On Investment
41%
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 | £31,980 | £32,460 | £33,271 | £34,103 | £35,126 | £166,940 |
| Total Expenses | £28,098 | £28,158 | £28,249 | £28,344 | £28,457 | £141,305 |
| Profit Before Tax | £3,882 | £4,302 | £5,022 | £5,759 | £6,669 | £25,634 |
| Profit After Tax | £3,144 | £3,485 | £4,068 | £4,665 | £5,402 | £20,764 |
| Change In Property Value | £6 | £6 | £12,300 | £21,956 | £29,217 | £63,486 |
| Net Return | £3,150 | £3,491 | £16,368 | £26,621 | £34,619 | £84,250 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change