Flat W3 1 bed 1 bath

York Road, Acton W3

London, England · W3

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£17,657

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 10%After 5 Years

Return On Investment

50%

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	£20,988	£21,303	£21,835	£22,381	£23,053	£109,560
Total Expenses	£17,355	£17,441	£17,545	£17,651	£17,769	£87,761
Profit Before Tax	£3,633	£3,862	£4,290	£4,730	£5,284	£21,799
Profit After Tax	£2,943	£3,128	£3,475	£3,831	£4,280	£17,657
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£2,946	£3,131	£9,975	£15,434	£19,720	£51,206
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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