Terraced TW7 3 beds 1 bath

Hartham Road, Isleworth TW7

London, England · TW7

Initial Investment

First Year

£186,250First Year

Profit From Rental Income

After 5 Years

£18,889

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£58,324

↗ 10%After 5 Years

Return On Investment

41%

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	£29,376	£29,817	£30,562	£31,326	£32,266	£153,347
Total Expenses	£25,854	£25,910	£25,995	£26,082	£26,187	£130,027
Profit Before Tax	£3,522	£3,907	£4,567	£5,244	£6,079	£23,319
Profit After Tax	£2,853	£3,165	£3,699	£4,248	£4,924	£18,889
Change In Property Value	£6	£6	£11,300	£20,171	£26,842	£58,324
Net Return	£2,858	£3,170	£15,000	£24,418	£31,766	£77,213
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	2%	2%	8%	13%	17%	41%

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