Terraced
W3
3 beds
3 baths
Summerlands Avenue, Acton W3
London, England · W3
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£-3,612
↘ -1%After 5 Years
Change In Property Value
£98,067
↗ 10%After 5 Years
Return On Investment
29%
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 | £41,511 | £42,549 | £43,825 | £208,283 |
| Total Expenses | £42,181 | £42,253 | £42,365 | £42,479 | £42,618 | £211,895 |
| Profit Before Tax | £-2,281 | £-1,754 | £-854 | £69 | £1,208 | £-3,612 |
| Profit After Tax | £-2,281 | £-1,754 | £-854 | £69 | £1,208 | £-3,612 |
| Change In Property Value | £10 | £10 | £19,000 | £33,916 | £45,132 | £98,067 |
| Net Return | £-2,272 | £-1,745 | £18,147 | £33,985 | £46,340 | £94,455 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 14% | 29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change