Flat
NW10
4 beds
2 baths
Wells House Road, North Acton, 6 NW10
London, England · NW10
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£48,692
↗ 21%After 5 Years
Change In Property Value
£71,744
↗ 10%After 5 Years
Return On Investment
52%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £44,364 | £45,029 | £46,155 | £47,309 | £48,728 | £231,586 |
| Total Expenses | £34,011 | £34,123 | £34,279 | £34,438 | £34,622 | £171,473 |
| Profit Before Tax | £10,353 | £10,906 | £11,877 | £12,871 | £14,106 | £60,114 |
| Profit After Tax | £8,386 | £8,834 | £9,620 | £10,426 | £11,426 | £48,692 |
| Change In Property Value | £7 | £7 | £13,900 | £24,812 | £33,018 | £71,744 |
| Net Return | £8,393 | £8,841 | £23,520 | £35,238 | £44,443 | £120,436 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change