Detached TW7 3 beds 2 baths

Woodland Gardens, Isleworth TW7

London, England · TW7

Initial Investment

First Year

£268,482First Year

Profit From Rental Income

After 5 Years

£15,431

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£82,578

↗ 10%After 5 Years

Return On Investment

37%

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	£38,388	£38,964	£39,938	£40,936	£42,164	£200,391
Total Expenses	£36,077	£36,146	£36,254	£36,365	£36,498	£181,340
Profit Before Tax	£2,311	£2,818	£3,684	£4,572	£5,666	£19,051
Profit After Tax	£1,872	£2,283	£2,984	£3,703	£4,590	£15,431
Change In Property Value	£8	£8	£15,999	£28,559	£38,004	£82,578
Net Return	£1,880	£2,291	£18,983	£32,262	£42,593	£98,009
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	7%	12%	16%	37%

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