Flat W3 0 beds 1 bath

The Verdean, The Aster, Joseph Avenue, Acton W3

London, England · W3

Initial Investment

First Year

£109,775First Year

Profit From Rental Income

After 5 Years

£17,868

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£35,769

↗ 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	£22,368	£22,704	£23,271	£23,853	£24,568	£116,764
Total Expenses	£18,721	£18,818	£18,933	£19,051	£19,181	£94,705
Profit Before Tax	£3,647	£3,886	£4,338	£4,801	£5,387	£22,059
Profit After Tax	£2,954	£3,148	£3,514	£3,889	£4,364	£17,868
Change In Property Value	£3	£3	£6,930	£12,370	£16,461	£35,769
Net Return	£2,957	£3,151	£10,444	£16,259	£20,825	£53,636
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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