Semi Detached
TW7
4 beds
2 baths
Riverside Walk, Isleworth TW7
London, England · TW7
View property listing
Initial Investment
£261,500First YearProfit From Rental Income
£20,966
↗ 8%After 5 Years
Change In Property Value
£80,518
↗ 10%After 5 Years
Return On Investment
39%
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 | £39,000 | £39,585 | £40,575 | £41,589 | £42,837 | £203,585 |
| Total Expenses | £35,347 | £35,417 | £35,526 | £35,639 | £35,774 | £177,702 |
| Profit Before Tax | £3,654 | £4,168 | £5,048 | £5,950 | £7,063 | £25,883 |
| Profit After Tax | £2,959 | £3,376 | £4,089 | £4,820 | £5,721 | £20,966 |
| Change In Property Value | £8 | £8 | £15,600 | £27,847 | £37,056 | £80,518 |
| Net Return | £2,967 | £3,384 | £19,690 | £32,666 | £42,777 | £101,484 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 16% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change