Detached TW7 6 beds 4 baths

Wood Lane, Isleworth TW7

London, England · TW7

Initial Investment

First Year

£502,247First Year

Profit From Rental Income

After 5 Years

£28,611

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£144,519

↗ 10%After 5 Years

Return On Investment

34%

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	£67,188	£68,196	£69,901	£71,648	£73,798	£350,730
Total Expenses	£62,764	£62,876	£63,057	£63,243	£63,468	£315,408
Profit Before Tax	£4,424	£5,320	£6,844	£8,405	£10,329	£35,323
Profit After Tax	£3,584	£4,309	£5,543	£6,808	£8,367	£28,611
Change In Property Value	£14	£14	£28,000	£49,981	£66,510	£144,519
Net Return	£3,598	£4,323	£33,544	£56,789	£74,877	£173,131
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	7%	11%	15%	34%

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