Flat W3 4 beds 4 baths

Bromyard Avenue, Acton W3

London, England · W3

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£15,350

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£46,453

↗ 10%After 5 Years

Return On Investment

42%

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	£29,052	£29,488	£30,225	£30,981	£31,910	£151,655
Total Expenses	£26,173	£26,341	£26,531	£26,725	£26,934	£132,704
Profit Before Tax	£2,879	£3,147	£3,694	£4,255	£4,976	£18,951
Profit After Tax	£2,332	£2,549	£2,992	£3,447	£4,031	£15,350
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£2,337	£2,553	£11,992	£19,512	£25,409	£61,803
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	2%	8%	13%	17%	42%

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