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
£-16,234
↘ -5%After 5 Years
Change In Property Value
£92,901
↗ 10%After 5 Years
Return On Investment
25%
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 | £36,517 | £37,430 | £38,553 | £183,227 |
| Total Expenses | £39,716 | £39,780 | £39,879 | £39,982 | £40,105 | £199,461 |
| Profit Before Tax | £-4,616 | £-4,153 | £-3,362 | £-2,552 | £-1,552 | £-16,234 |
| Profit After Tax | £-4,616 | £-4,153 | £-3,362 | £-2,552 | £-1,552 | £-16,234 |
| Change In Property Value | £9 | £9 | £17,999 | £32,129 | £42,754 | £92,901 |
| Net Return | £-4,607 | £-4,144 | £14,637 | £29,577 | £41,203 | £76,666 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | -2% | -1% | 5% | 10% | 14% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change