Terraced
TW7
2 beds
1 bath
Worton Road, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£3,984
↗ 3%After 5 Years
Change In Property Value
£43,872
↗ 10%After 5 Years
Return On Investment
35%
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 | £19,548 | £19,841 | £20,337 | £20,846 | £21,471 | £102,043 |
| Total Expenses | £19,317 | £19,357 | £19,418 | £19,480 | £19,553 | £97,125 |
| Profit Before Tax | £231 | £484 | £919 | £1,366 | £1,918 | £4,919 |
| Profit After Tax | £187 | £392 | £745 | £1,106 | £1,554 | £3,984 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £192 | £396 | £9,245 | £16,279 | £21,744 | £47,856 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change