Terraced W3 3 beds 1 bath

Allan Way, Acton W3

London, England · W3

Initial Investment

First Year

£242,250First Year

Profit From Rental Income

After 5 Years

£-3,347

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£74,841

↗ 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	£30,456	£30,913	£31,686	£32,478	£33,452	£158,984
Total Expenses	£32,310	£32,367	£32,455	£32,545	£32,653	£162,331
Profit Before Tax	£-1,854	£-1,454	£-770	£-68	£799	£-3,347
Profit After Tax	£-1,854	£-1,454	£-770	£-68	£799	£-3,347
Change In Property Value	£7	£7	£14,500	£25,883	£34,443	£74,841
Net Return	£-1,847	£-1,447	£13,731	£25,815	£35,242	£71,494
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
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