Flat
W3
2 beds
1 bath
Cotton Avenue, Acton W3
London, England · W3
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£21,193
↗ 19%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
52%
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 | £22,596 | £22,935 | £23,508 | £24,096 | £24,819 | £117,954 |
| Total Expenses | £18,169 | £18,249 | £18,350 | £18,453 | £18,569 | £91,790 |
| Profit Before Tax | £4,427 | £4,686 | £5,158 | £5,643 | £6,250 | £26,164 |
| Profit After Tax | £3,586 | £3,795 | £4,178 | £4,571 | £5,063 | £21,193 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £3,589 | £3,799 | £11,178 | £17,066 | £21,690 | £57,323 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change