Flat
W3
5 beds
5 baths
Twyford Avenue, Acton W3
London, England · W3
View property listing
Initial Investment
£512,250First YearProfit From Rental Income
£80,114
↗ 16%After 5 Years
Change In Property Value
£147,101
↗ 10%After 5 Years
Return On Investment
44%
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 | £92,004 | £93,384 | £95,719 | £98,112 | £101,055 | £480,273 |
| Total Expenses | £75,438 | £75,799 | £76,241 | £76,693 | £77,195 | £381,367 |
| Profit Before Tax | £16,566 | £17,585 | £19,477 | £21,418 | £23,860 | £98,906 |
| Profit After Tax | £13,418 | £14,244 | £15,777 | £17,349 | £19,327 | £80,114 |
| Change In Property Value | £14 | £14 | £28,501 | £50,874 | £67,698 | £147,101 |
| Net Return | £13,432 | £14,258 | £44,277 | £68,222 | £87,025 | £227,215 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 13% | 17% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change