Flat W3 1 bed 1 bath

Churchfield Road, Acton W3

London, England · W3

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£-4,641

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£37,486

↗ 14%After 5 Years

Return On Investment

39%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,728	£10,889	£11,052	£11,329	£11,612	£55,610
Total Expenses	£11,921	£11,987	£12,044	£12,114	£12,185	£60,251
Profit Before Tax	£-1,193	£-1,098	£-992	£-785	£-573	£-4,641
Profit After Tax	£-1,193	£-1,098	£-992	£-785	£-573	£-4,641
Change In Property Value	£3	£5,500	£9,818	£13,064	£9,102	£37,486
Net Return	£-1,190	£4,402	£8,826	£12,279	£8,529	£32,845
Return From Rental Income (%)	-1%	-1%	-1%	-1%	-1%	-5%
Total Net Return (%)	-1%	5%	10%	14%	10%	39%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change