Semi Detached
TW7
3 beds
1 bath
Chestnut Grove, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£268,482First YearProfit From Rental Income
£21,550
↗ 8%After 5 Years
Change In Property Value
£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
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change