Flat
W3
1 bed
1 bath
Churchfield Road, Acton W3
London, England · W3
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£14,304
↗ 17%After 5 Years
Change In Property Value
£28,388
↗ 10%After 5 Years
Return On Investment
50%
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 | £17,760 | £18,026 | £18,477 | £18,939 | £19,507 | £92,710 |
| Total Expenses | £14,837 | £14,913 | £15,004 | £15,097 | £15,200 | £75,051 |
| Profit Before Tax | £2,923 | £3,114 | £3,473 | £3,842 | £4,307 | £17,659 |
| Profit After Tax | £2,368 | £2,522 | £2,813 | £3,112 | £3,489 | £14,304 |
| Change In Property Value | £3 | £3 | £5,500 | £9,818 | £13,065 | £28,388 |
| Net Return | £2,371 | £2,525 | £8,313 | £12,929 | £16,553 | £42,692 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change