Flat
W3
2 beds
1 bath
Beardsley Way, Acton W3
London, England · W3
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£14,777
↗ 16%After 5 Years
Change In Property Value
£30,969
↗ 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 | £19,368 | £19,659 | £20,150 | £20,654 | £21,273 | £101,104 |
| Total Expenses | £16,374 | £16,462 | £16,565 | £16,671 | £16,787 | £82,860 |
| Profit Before Tax | £2,994 | £3,197 | £3,585 | £3,982 | £4,486 | £18,244 |
| Profit After Tax | £2,425 | £2,589 | £2,904 | £3,226 | £3,634 | £14,777 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £2,428 | £2,592 | £8,904 | £13,936 | £17,886 | £45,746 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change