Terraced TW7 3 beds 1 bath

Unwin Road, Isleworth TW7

London, England · TW7

Initial Investment

First Year

£180,982First Year

Profit From Rental Income

After 5 Years

£5,781

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£56,771

↗ 10%After 5 Years

Return On Investment

35%

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	£25,296	£25,675	£26,317	£26,975	£27,785	£132,049
Total Expenses	£24,849	£24,898	£24,973	£25,050	£25,142	£124,912
Profit Before Tax	£447	£777	£1,344	£1,925	£2,643	£7,137
Profit After Tax	£362	£629	£1,089	£1,559	£2,141	£5,781
Change In Property Value	£5	£5	£10,999	£19,634	£26,127	£56,771
Net Return	£368	£635	£12,088	£21,193	£28,267	£62,551
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	0%	7%	12%	16%	35%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change