Flat W3 2 beds 2 baths

Western Avenue, Acton, London W3

London, England · W3

Initial Investment

First Year

£172,232First Year

Profit From Rental Income

After 5 Years

£28,160

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£54,190

↗ 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	£33,888	£34,396	£35,256	£36,138	£37,222	£176,900
Total Expenses	£28,105	£28,245	£28,415	£28,588	£28,780	£142,134
Profit Before Tax	£5,783	£6,151	£6,841	£7,549	£8,442	£34,766
Profit After Tax	£4,684	£4,982	£5,541	£6,115	£6,838	£28,160
Change In Property Value	£5	£5	£10,499	£18,741	£24,939	£54,190
Net Return	£4,689	£4,987	£16,041	£24,856	£31,777	£82,350
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