Flat
W3
0 beds
0 baths
Horn Lane, Acton W3
London, England · W3
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£22,477
↗ 39%After 5 Years
Change In Property Value
£19,613
↗ 10%After 5 Years
Return On Investment
73%
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 | £16,152 | £16,394 | £16,804 | £17,224 | £17,741 | £84,316 |
| Total Expenses | £11,153 | £11,224 | £11,308 | £11,394 | £11,488 | £56,566 |
| Profit Before Tax | £4,999 | £5,171 | £5,497 | £5,831 | £6,253 | £27,750 |
| Profit After Tax | £4,049 | £4,188 | £4,452 | £4,723 | £5,065 | £22,477 |
| Change In Property Value | £2 | £2 | £3,800 | £6,783 | £9,026 | £19,613 |
| Net Return | £4,051 | £4,190 | £8,252 | £11,506 | £14,091 | £42,091 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 39% |
| Total Net Return (%) | 7% | 7% | 14% | 20% | 24% | 73% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change