Terraced
TW7
2 beds
1 bath
Bracken End, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£15,184
↗ 10%After 5 Years
Change In Property Value
£48,001
↗ 10%After 5 Years
Return On Investment
42%
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 | £24,180 | £24,543 | £25,156 | £25,785 | £26,559 | £126,223 |
| Total Expenses | £21,367 | £21,415 | £21,487 | £21,561 | £21,649 | £107,477 |
| Profit Before Tax | £2,813 | £3,128 | £3,670 | £4,225 | £4,910 | £18,745 |
| Profit After Tax | £2,279 | £2,534 | £2,972 | £3,422 | £3,977 | £15,184 |
| Change In Property Value | £5 | £5 | £9,300 | £16,601 | £22,091 | £48,001 |
| Net Return | £2,283 | £2,538 | £12,273 | £20,023 | £26,068 | £63,185 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change