Flat
W3
5 beds
5 baths
Twyford Avenue, Acton W3
London, England · W3
View property listing
Initial Investment
£512,250First YearProfit From Rental Income
£-32,044
↘ -6%After 5 Years
Change In Property Value
£147,101
↗ 10%After 5 Years
Return On Investment
22%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £55,572 | £56,406 | £57,816 | £59,261 | £61,039 | £290,093 |
| Total Expenses | £64,094 | £64,223 | £64,407 | £64,596 | £64,816 | £322,137 |
| Profit Before Tax | £-8,522 | £-7,818 | £-6,592 | £-5,335 | £-3,777 | £-32,044 |
| Profit After Tax | £-8,522 | £-7,818 | £-6,592 | £-5,335 | £-3,777 | £-32,044 |
| Change In Property Value | £14 | £14 | £28,501 | £50,874 | £67,698 | £147,101 |
| Net Return | £-8,508 | £-7,804 | £21,909 | £45,539 | £63,921 | £115,057 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 12% | 22% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change