Detached
TW7
4 beds
2 baths
Worple Avenue, Old Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£294,750First YearProfit From Rental Income
£23,784
↗ 8%After 5 Years
Change In Property Value
£90,325
↗ 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 | £43,752 | £44,408 | £45,518 | £46,656 | £48,056 | £228,391 |
| Total Expenses | £39,591 | £39,668 | £39,790 | £39,914 | £40,065 | £199,028 |
| Profit Before Tax | £4,161 | £4,740 | £5,729 | £6,742 | £7,991 | £29,363 |
| Profit After Tax | £3,371 | £3,840 | £4,640 | £5,461 | £6,473 | £23,784 |
| Change In Property Value | £9 | £9 | £17,500 | £31,238 | £41,569 | £90,325 |
| Net Return | £3,379 | £3,848 | £22,141 | £36,699 | £48,042 | £114,109 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 16% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change