Terraced
TW7
2 beds
2 baths
Malting Way, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£177,500First YearProfit From Rental Income
£17,974
↗ 10%After 5 Years
Change In Property Value
£55,743
↗ 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 | £28,080 | £28,501 | £29,214 | £29,944 | £30,842 | £146,581 |
| Total Expenses | £24,733 | £24,786 | £24,868 | £24,952 | £25,053 | £124,391 |
| Profit Before Tax | £3,348 | £3,715 | £4,346 | £4,992 | £5,790 | £22,190 |
| Profit After Tax | £2,711 | £3,009 | £3,520 | £4,043 | £4,690 | £17,974 |
| Change In Property Value | £5 | £5 | £10,800 | £19,278 | £25,654 | £55,743 |
| Net Return | £2,717 | £3,015 | £14,320 | £23,322 | £30,344 | £73,717 |
| 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