Flat
W3
1 bed
1 bath
High Street, Acton W3
London, England · W3
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£9,554
↗ 10%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
43%
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 | £19,368 | £19,659 | £20,150 | £20,654 | £21,273 | £101,104 |
| Total Expenses | £17,609 | £17,725 | £17,855 | £17,988 | £18,131 | £89,308 |
| Profit Before Tax | £1,759 | £1,933 | £2,295 | £2,665 | £3,143 | £11,795 |
| Profit After Tax | £1,425 | £1,566 | £1,859 | £2,159 | £2,546 | £9,554 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £1,428 | £1,569 | £7,859 | £12,869 | £16,798 | £40,523 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 14% | 18% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change