Flat W3 1 bed 1 bath

The Verdean, Acton W3

London, England · W3

Initial Investment

First Year

£159,860First Year

Profit From Rental Income

After 5 Years

£22,834

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£50,541

↗ 10%After 5 Years

Return On Investment

46%

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	£31,608	£32,082	£32,884	£33,706	£34,717	£164,998
Total Expenses	£27,026	£27,175	£27,351	£27,530	£27,726	£136,808
Profit Before Tax	£4,582	£4,907	£5,533	£6,176	£6,991	£28,190
Profit After Tax	£3,712	£3,975	£4,482	£5,002	£5,663	£22,834
Change In Property Value	£5	£5	£9,792	£17,479	£23,260	£50,541
Net Return	£3,717	£3,979	£14,274	£22,482	£28,923	£73,374
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	2%	2%	9%	14%	18%	46%

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