Terraced W12 4 beds 0 baths

Fitzneal Street, East Acton, London W12

London, England · W12

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£-3,241

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£64,518

↗ 10%After 5 Years

Return On Investment

30%

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	£26,256	£26,650	£27,316	£27,999	£28,839	£137,060
Total Expenses	£27,922	£27,973	£28,051	£28,130	£28,225	£140,301
Profit Before Tax	£-1,666	£-1,324	£-735	£-131	£614	£-3,241
Profit After Tax	£-1,666	£-1,324	£-735	£-131	£614	£-3,241
Change In Property Value	£6	£6	£12,500	£22,313	£29,692	£64,518
Net Return	£-1,660	£-1,317	£11,766	£22,182	£30,306	£61,277
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	-1%	6%	11%	15%	30%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change