Semi Detached TW7 3 beds 2 baths

Northumberland Avenue, Isleworth TW7

London, England · TW7

Initial Investment

First Year

£245,750First Year

Profit From Rental Income

After 5 Years

£-331

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£75,873

↗ 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	£31,608	£32,082	£32,884	£33,706	£34,717	£164,998
Total Expenses	£32,822	£32,881	£32,972	£33,065	£33,177	£164,916
Profit Before Tax	£-1,214	£-799	£-88	£641	£1,541	£82
Profit After Tax	£-1,214	£-799	£-88	£521	£1,248	£-331
Change In Property Value	£7	£7	£14,700	£26,240	£34,918	£75,873
Net Return	£-1,207	£-791	£14,613	£26,761	£36,166	£75,542
Return From Rental Income (%)	0%	0%	0%	0%	1%	0%
Total Net Return (%)	0%	0%	6%	11%	15%	31%

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