Flat
W3
2 beds
2 baths
Victoria Road, Acton W3
London, England · W3
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£23,422
↗ 19%After 5 Years
Change In Property Value
£39,743
↗ 10%After 5 Years
Return On Investment
51%
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 | £24,852 | £25,225 | £25,855 | £26,502 | £27,297 | £129,731 |
| Total Expenses | £19,956 | £20,044 | £20,154 | £20,267 | £20,393 | £100,814 |
| Profit Before Tax | £4,896 | £5,181 | £5,701 | £6,235 | £6,904 | £28,917 |
| Profit After Tax | £3,966 | £4,197 | £4,618 | £5,050 | £5,592 | £23,422 |
| Change In Property Value | £4 | £4 | £7,700 | £13,745 | £18,290 | £39,743 |
| Net Return | £3,970 | £4,200 | £12,318 | £18,795 | £23,882 | £63,165 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change