Terraced
TW7
2 beds
1 bath
Bracken End, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£4,589
↗ 3%After 5 Years
Change In Property Value
£48,001
↗ 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 | £21,396 | £21,717 | £22,260 | £22,816 | £23,501 | £111,690 |
| Total Expenses | £21,088 | £21,132 | £21,197 | £21,264 | £21,343 | £106,024 |
| Profit Before Tax | £308 | £585 | £1,063 | £1,553 | £2,158 | £5,666 |
| Profit After Tax | £249 | £474 | £861 | £1,258 | £1,748 | £4,589 |
| Change In Property Value | £5 | £5 | £9,300 | £16,601 | £22,091 | £48,001 |
| Net Return | £254 | £478 | £10,161 | £17,858 | £23,839 | £52,591 |
| 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