Terraced TW7 3 beds 2 baths

Howard Road, Isleworth TW7

London, England · TW7

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£5,085

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 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	£23,004	£23,349	£23,933	£24,531	£25,267	£120,084
Total Expenses	£22,638	£22,684	£22,753	£22,824	£22,908	£113,807
Profit Before Tax	£366	£665	£1,180	£1,707	£2,359	£6,277
Profit After Tax	£297	£539	£956	£1,383	£1,911	£5,085
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£302	£544	£10,956	£19,233	£25,664	£56,699
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