Flat
W3
1 bed
1 bath
Holcombe Court, Bollo Lane, Acton W3
London, England · W3
View property listing
Initial Investment
£29,500First YearProfit From Rental Income
£-5,080
↘ -17%After 5 Years
Change In Property Value
£9,807
↗ 10%After 5 Years
Return On Investment
16%
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 | £3,708 | £3,764 | £3,858 | £3,954 | £4,073 | £19,356 |
| Total Expenses | £4,840 | £4,862 | £4,886 | £4,911 | £4,938 | £24,436 |
| Profit Before Tax | £-1,132 | £-1,098 | £-1,028 | £-957 | £-865 | £-5,080 |
| Profit After Tax | £-1,132 | £-1,098 | £-1,028 | £-957 | £-865 | £-5,080 |
| Change In Property Value | £1 | £1 | £1,900 | £3,392 | £4,513 | £9,807 |
| Net Return | £-1,131 | £-1,097 | £872 | £2,435 | £3,648 | £4,727 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 16% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change