Detached TW7 4 beds 3 baths

Egerton Drive, Old Isleworth, Isleworth TW7

London, England · TW7

Initial Investment

First Year

£530,250First Year

Profit From Rental Income

After 5 Years

£41,383

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£151,746

↗ 10%After 5 Years

Return On Investment

36%

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	£73,500	£74,602	£76,468	£78,379	£80,731	£383,680
Total Expenses	£66,172	£66,294	£66,491	£66,693	£66,939	£332,590
Profit Before Tax	£7,328	£8,308	£9,976	£11,686	£13,791	£51,090
Profit After Tax	£5,935	£6,730	£8,081	£9,466	£11,171	£41,383
Change In Property Value	£15	£15	£29,401	£52,480	£69,836	£151,746
Net Return	£5,950	£6,745	£37,481	£61,946	£81,007	£193,129
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	1%	7%	12%	15%	36%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change