Semi Detached
W3
3 beds
1 bath
First Avenue, Acton W3
London, England · W3
View property listing
Initial Investment
£303,482First YearProfit From Rental Income
£13,250
↗ 4%After 5 Years
Change In Property Value
£122,676
↗ 14%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,100 | £35,626 | £36,161 | £37,065 | £37,992 | £181,944 |
| Total Expenses | £32,966 | £33,031 | £33,095 | £33,196 | £33,299 | £165,586 |
| Profit Before Tax | £2,134 | £2,595 | £3,066 | £3,869 | £4,693 | £16,358 |
| Profit After Tax | £1,729 | £2,102 | £2,484 | £3,134 | £3,801 | £13,250 |
| Change In Property Value | £9 | £17,999 | £32,129 | £42,754 | £29,785 | £122,676 |
| Net Return | £1,738 | £20,102 | £34,612 | £45,888 | £33,586 | £135,926 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 1% | 7% | 11% | 15% | 11% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change