Terraced
TW7
2 beds
2 baths
Castle Road, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£206,200First YearProfit From Rental Income
£21,009
↗ 10%After 5 Years
Change In Property Value
£64,208
↗ 10%After 5 Years
Return On Investment
41%
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 | £32,340 | £32,825 | £33,646 | £34,487 | £35,521 | £168,819 |
| Total Expenses | £28,412 | £28,472 | £28,565 | £28,660 | £28,774 | £142,882 |
| Profit Before Tax | £3,928 | £4,353 | £5,081 | £5,827 | £6,748 | £25,937 |
| Profit After Tax | £3,182 | £3,526 | £4,116 | £4,720 | £5,466 | £21,009 |
| Change In Property Value | £6 | £6 | £12,440 | £22,206 | £29,550 | £64,208 |
| Net Return | £3,188 | £3,532 | £16,556 | £26,926 | £35,015 | £85,217 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change