Flat W3 2 beds 2 baths

Portal Way, Acton W3

London, England · W3

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£15,920

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£56,776

↗ 10%After 5 Years

Return On Investment

40%

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	£35,508	£36,041	£36,942	£37,865	£39,001	£185,357
Total Expenses	£32,661	£32,882	£33,129	£33,381	£33,650	£165,702
Profit Before Tax	£2,847	£3,159	£3,813	£4,484	£5,351	£19,654
Profit After Tax	£2,306	£2,559	£3,089	£3,632	£4,334	£15,920
Change In Property Value	£6	£6	£11,000	£19,635	£26,129	£56,776
Net Return	£2,312	£2,564	£14,089	£23,268	£30,464	£72,696
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	1%	1%	8%	13%	17%	40%

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