Flat
W3
1 bed
1 bath
Acton, Greater London W3
London, England · W3
View property listing
Initial Investment
£159,300First YearProfit From Rental Income
£26,063
↗ 16%After 5 Years
Change In Property Value
£50,376
↗ 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 | £31,512 | £31,985 | £32,784 | £33,604 | £34,612 | £164,497 |
| Total Expenses | £26,164 | £26,295 | £26,453 | £26,615 | £26,794 | £132,321 |
| Profit Before Tax | £5,348 | £5,690 | £6,331 | £6,989 | £7,818 | £32,176 |
| Profit After Tax | £4,332 | £4,609 | £5,128 | £5,661 | £6,333 | £26,063 |
| Change In Property Value | £5 | £5 | £9,760 | £17,422 | £23,184 | £50,376 |
| Net Return | £4,337 | £4,614 | £14,888 | £23,083 | £29,516 | £76,438 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change