Semi Detached
TW7
3 beds
1 bath
Whitton Dene, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£-744
↗ 0%After 5 Years
Change In Property Value
£59,356
↗ 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 | £24,720 | £25,091 | £25,718 | £26,361 | £27,152 | £129,042 |
| Total Expenses | £25,785 | £25,834 | £25,907 | £25,982 | £26,072 | £129,581 |
| Profit Before Tax | £-1,065 | £-743 | £-189 | £379 | £1,080 | £-539 |
| Profit After Tax | £-1,065 | £-743 | £-189 | £379 | £875 | £-744 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £-1,059 | £-737 | £11,311 | £20,906 | £28,191 | £58,612 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | 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