Terraced
TW7
2 beds
1 bath
Queens Terrace, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£16,455
↗ 10%After 5 Years
Change In Property Value
£51,614
↗ 10%After 5 Years
Return On Investment
42%
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 | £25,992 | £26,382 | £27,041 | £27,717 | £28,549 | £135,682 |
| Total Expenses | £22,937 | £22,987 | £23,064 | £23,142 | £23,236 | £115,366 |
| Profit Before Tax | £3,055 | £3,395 | £3,978 | £4,575 | £5,313 | £20,315 |
| Profit After Tax | £2,475 | £2,750 | £3,222 | £3,706 | £4,303 | £16,455 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £2,480 | £2,755 | £13,222 | £21,556 | £28,057 | £68,070 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change