Semi Detached
TW7
3 beds
1 bath
Riverside Walk, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£209,000First YearProfit From Rental Income
£16,527
↗ 8%After 5 Years
Change In Property Value
£65,034
↗ 10%After 5 Years
Return On Investment
39%
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 | £31,500 | £31,972 | £32,772 | £33,591 | £34,599 | £164,434 |
| Total Expenses | £28,645 | £28,704 | £28,795 | £28,888 | £28,999 | £144,030 |
| Profit Before Tax | £2,855 | £3,268 | £3,977 | £4,704 | £5,600 | £20,404 |
| Profit After Tax | £2,312 | £2,647 | £3,221 | £3,810 | £4,536 | £16,527 |
| Change In Property Value | £6 | £6 | £12,600 | £22,491 | £29,930 | £65,034 |
| Net Return | £2,319 | £2,654 | £15,822 | £26,301 | £34,466 | £81,561 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 16% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change