Terraced TW7 1 bed 1 bath

Harvesters Close, Isleworth TW7

London, England · TW7

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£2,498

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£33,033

↗ 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	£14,724	£14,945	£15,318	£15,701	£16,172	£76,861
Total Expenses	£14,668	£14,702	£14,750	£14,799	£14,857	£73,777
Profit Before Tax	£56	£243	£568	£902	£1,315	£3,084
Profit After Tax	£45	£197	£460	£731	£1,065	£2,498
Change In Property Value	£3	£3	£6,400	£11,424	£15,202	£33,033
Net Return	£48	£200	£6,861	£12,155	£16,268	£35,531
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
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