Flat
W3
1 bed
0 baths
Western Avenue, East Acton, London W3
London, England · W3
View property listing
Initial Investment
£110,982First YearProfit From Rental Income
£18,088
↗ 16%After 5 Years
Change In Property Value
£36,125
↗ 10%After 5 Years
Return On Investment
49%
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 | £22,596 | £22,935 | £23,508 | £24,096 | £24,819 | £117,954 |
| Total Expenses | £18,903 | £19,000 | £19,117 | £19,236 | £19,367 | £95,623 |
| Profit Before Tax | £3,693 | £3,935 | £4,391 | £4,860 | £5,452 | £22,331 |
| Profit After Tax | £2,991 | £3,187 | £3,557 | £3,937 | £4,416 | £18,088 |
| Change In Property Value | £3 | £3 | £6,999 | £12,493 | £16,625 | £36,125 |
| Net Return | £2,995 | £3,191 | £10,556 | £16,430 | £21,041 | £54,213 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change