Semi Detached
TW7
2 beds
1 bath
Morris Road, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£145,982First YearProfit From Rental Income
£-1,113
↘ -1%After 5 Years
Change In Property Value
£46,448
↗ 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 | £19,344 | £19,634 | £20,125 | £20,628 | £21,247 | £100,978 |
| Total Expenses | £20,286 | £20,327 | £20,387 | £20,448 | £20,520 | £101,967 |
| Profit Before Tax | £-942 | £-693 | £-261 | £180 | £727 | £-989 |
| Profit After Tax | £-942 | £-693 | £-261 | £180 | £603 | £-1,113 |
| Change In Property Value | £4 | £4 | £8,999 | £16,064 | £21,376 | £46,448 |
| Net Return | £-938 | £-688 | £8,738 | £16,244 | £21,979 | £45,335 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| 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