Flat
W3
5 beds
3 baths
Gunnersbury Avenue, Acton W3
London, England · W3
View property listing
Initial Investment
£301,750First YearProfit From Rental Income
£-23,987
↘ -8%After 5 Years
Change In Property Value
£92,390
↗ 10%After 5 Years
Return On Investment
23%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £34,908 | £35,432 | £36,317 | £37,225 | £38,342 | £182,224 |
| Total Expenses | £41,000 | £41,098 | £41,230 | £41,364 | £41,519 | £206,211 |
| Profit Before Tax | £-6,092 | £-5,667 | £-4,912 | £-4,139 | £-3,177 | £-23,987 |
| Profit After Tax | £-6,092 | £-5,667 | £-4,912 | £-4,139 | £-3,177 | £-23,987 |
| Change In Property Value | £9 | £9 | £17,900 | £31,952 | £42,519 | £92,390 |
| Net Return | £-6,083 | £-5,658 | £12,988 | £27,813 | £39,342 | £68,403 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 23% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change