Semi Detached
TW7
3 beds
2 baths
Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£237,000First YearProfit From Rental Income
£-338
↗ 0%After 5 Years
Change In Property Value
£73,292
↗ 10%After 5 Years
Return On Investment
31%
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 | £30,528 | £30,986 | £31,761 | £32,555 | £33,531 | £159,360 |
| Total Expenses | £31,722 | £31,779 | £31,868 | £31,958 | £32,066 | £159,393 |
| Profit Before Tax | £-1,194 | £-793 | £-107 | £597 | £1,465 | £-33 |
| Profit After Tax | £-1,194 | £-793 | £-107 | £570 | £1,187 | £-338 |
| Change In Property Value | £7 | £7 | £14,200 | £25,348 | £33,730 | £73,292 |
| Net Return | £-1,187 | £-786 | £14,093 | £25,917 | £34,917 | £72,954 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | -1% | 0% | 6% | 11% | 15% | 31% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change