Flat
W3
3 beds
1 bath
Old Oak Common Lane, East Acton, London, London W3
London, England · W3
View property listing
Initial Investment
£207,232First YearProfit From Rental Income
£37,480
↗ 18%After 5 Years
Change In Property Value
£64,513
↗ 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 | £38,460 | £39,037 | £40,013 | £41,013 | £42,244 | £200,766 |
| Total Expenses | £30,641 | £30,745 | £30,885 | £31,029 | £31,195 | £154,494 |
| Profit Before Tax | £7,819 | £8,292 | £9,128 | £9,984 | £11,049 | £46,272 |
| Profit After Tax | £6,333 | £6,717 | £7,393 | £8,087 | £8,950 | £37,480 |
| Change In Property Value | £6 | £6 | £12,499 | £22,311 | £29,690 | £64,513 |
| Net Return | £6,340 | £6,723 | £19,893 | £30,398 | £38,639 | £101,993 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| 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