Flat W3 1 bed 1 bath

Heartwood Boulevard, Acton W3

London, England · W3

Initial Investment

First Year

£175,750First Year

Profit From Rental Income

After 5 Years

£28,782

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£55,227

↗ 10%After 5 Years

Return On Investment

48%

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	£34,548	£35,066	£35,943	£36,841	£37,947	£180,345
Total Expenses	£28,635	£28,778	£28,950	£29,127	£29,322	£144,812
Profit Before Tax	£5,913	£6,289	£6,993	£7,715	£8,625	£35,534
Profit After Tax	£4,790	£5,094	£5,664	£6,249	£6,986	£28,782
Change In Property Value	£5	£5	£10,700	£19,100	£25,416	£55,227
Net Return	£4,795	£5,099	£16,364	£25,349	£32,403	£84,010
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	48%

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