Flat
W3
1 bed
1 bath
Heartwood Boulevard, Acton W3
London, England · W3
View property listing
Initial Investment
£175,750First YearProfit From Rental Income
£17,548
↗ 10%After 5 Years
Change In Property Value
£55,227
↗ 10%After 5 Years
Return On Investment
41%
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 | £29,424 | £29,865 | £30,612 | £31,377 | £32,319 | £153,597 |
| Total Expenses | £26,169 | £26,259 | £26,376 | £26,497 | £26,633 | £131,934 |
| Profit Before Tax | £3,255 | £3,607 | £4,236 | £4,881 | £5,685 | £21,664 |
| Profit After Tax | £2,637 | £2,921 | £3,431 | £3,953 | £4,605 | £17,548 |
| Change In Property Value | £5 | £5 | £10,700 | £19,100 | £25,416 | £55,227 |
| Net Return | £2,642 | £2,927 | £14,131 | £23,053 | £30,021 | £72,775 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change