Terraced W3 3 beds 1 bath

Old Oak Common Lane, East Acton, London, London W3

London, England · W3

Initial Investment

First Year

£207,232First Year

Profit From Rental Income

After 5 Years

£-3,288

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£64,513

↗ 10%After 5 Years

Return On Investment

30%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,244	£26,638	£27,304	£27,986	£28,826	£136,997
Total Expenses	£27,919	£27,970	£28,047	£28,127	£28,221	£140,285
Profit Before Tax	£-1,675	£-1,332	£-744	£-141	£604	£-3,288
Profit After Tax	£-1,675	£-1,332	£-744	£-141	£604	£-3,288
Change In Property Value	£6	£6	£12,499	£22,311	£29,690	£64,513
Net Return	£-1,669	£-1,326	£11,755	£22,171	£30,294	£61,225
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	-1%	6%	11%	15%	30%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change