Flat
W3
1 bed
1 bath
Cotton Avenue, Acton W3
London, England · W3
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£14,440
↗ 18%After 5 Years
Change In Property Value
£26,839
↗ 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 | £16,788 | £17,040 | £17,466 | £17,902 | £18,440 | £87,636 |
| Total Expenses | £13,807 | £13,874 | £13,956 | £14,039 | £14,132 | £69,808 |
| Profit Before Tax | £2,981 | £3,166 | £3,510 | £3,863 | £4,308 | £17,828 |
| Profit After Tax | £2,414 | £2,564 | £2,843 | £3,129 | £3,489 | £14,440 |
| Change In Property Value | £3 | £3 | £5,200 | £9,282 | £12,352 | £26,839 |
| Net Return | £2,417 | £2,567 | £8,043 | £12,411 | £15,841 | £41,280 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 16% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change