Semi Detached TW7 3 beds 2 baths

Algar Road, Isleworth TW7

London, England · TW7

Initial Investment

First Year

£268,482First Year

Profit From Rental Income

After 5 Years

£21,550

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£82,578

↗ 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	£39,996	£40,596	£41,611	£42,651	£43,931	£208,785
Total Expenses	£36,238	£36,309	£36,421	£36,536	£36,675	£182,179
Profit Before Tax	£3,758	£4,287	£5,189	£6,115	£7,256	£26,605
Profit After Tax	£3,044	£3,472	£4,203	£4,953	£5,877	£21,550
Change In Property Value	£8	£8	£15,999	£28,559	£38,004	£82,578
Net Return	£3,052	£3,480	£20,203	£33,512	£43,881	£104,128
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	12%	16%	39%

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