Terraced
W3
3 beds
3 baths
Summerlands Avenue, Acton W3
London, England · W3
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£24,866
↗ 8%After 5 Years
Change In Property Value
£129,498
↗ 14%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £39,900 | £40,498 | £41,106 | £42,134 | £43,187 | £206,825 |
| Total Expenses | £35,056 | £35,129 | £35,200 | £35,313 | £35,429 | £176,126 |
| Profit Before Tax | £4,844 | £5,370 | £5,906 | £6,821 | £7,758 | £30,699 |
| Profit After Tax | £3,923 | £4,350 | £4,784 | £5,525 | £6,284 | £24,866 |
| Change In Property Value | £10 | £19,000 | £33,915 | £45,132 | £31,442 | £129,498 |
| Net Return | £3,933 | £23,350 | £38,700 | £50,656 | £37,726 | £154,365 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change