Semi Detached
W3
5 beds
0 baths
Muirfield, East Acton, London W3
London, England · W3
View property listing
Initial Investment
£250,982First YearProfit From Rental Income
£-13,990
↘ -6%After 5 Years
Change In Property Value
£77,416
↗ 10%After 5 Years
Return On Investment
25%
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 | £29,244 | £29,683 | £30,425 | £31,185 | £32,121 | £152,658 |
| Total Expenses | £33,179 | £33,234 | £33,319 | £33,406 | £33,510 | £166,648 |
| Profit Before Tax | £-3,935 | £-3,551 | £-2,894 | £-2,221 | £-1,389 | £-13,990 |
| Profit After Tax | £-3,935 | £-3,551 | £-2,894 | £-2,221 | £-1,389 | £-13,990 |
| Change In Property Value | £7 | £7 | £14,999 | £26,774 | £35,628 | £77,416 |
| Net Return | £-3,927 | £-3,544 | £12,105 | £24,553 | £34,239 | £63,426 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -1% | 5% | 10% | 14% | 25% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change