Flat
W3
1 bed
1 bath
Sunninghill Court, Acton W3
London, England · W3
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£11,791
↗ 14%After 5 Years
Change In Property Value
£28,388
↗ 10%After 5 Years
Return On Investment
47%
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 | £17,760 | £18,026 | £18,477 | £18,939 | £19,507 | £92,710 |
| Total Expenses | £15,431 | £15,520 | £15,624 | £15,731 | £15,846 | £78,152 |
| Profit Before Tax | £2,329 | £2,506 | £2,853 | £3,208 | £3,661 | £14,557 |
| Profit After Tax | £1,887 | £2,030 | £2,311 | £2,599 | £2,965 | £11,791 |
| Change In Property Value | £3 | £3 | £5,500 | £9,818 | £13,065 | £28,388 |
| Net Return | £1,890 | £2,033 | £7,811 | £12,416 | £16,030 | £40,179 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 15% | 19% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change