Flat W3 0 beds 1 bath

The Verdean, The Aster, Joseph Avenue, Acton W3

London, England · W3

Initial Investment

First Year

£109,775First Year

Profit From Rental Income

After 5 Years

£8,381

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£35,769

↗ 10%After 5 Years

Return On Investment

40%

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	£19,056	£19,342	£19,825	£20,321	£20,931	£99,475
Total Expenses	£17,653	£17,728	£17,819	£17,912	£18,016	£89,128
Profit Before Tax	£1,403	£1,614	£2,006	£2,409	£2,915	£10,347
Profit After Tax	£1,136	£1,308	£1,625	£1,951	£2,361	£8,381
Change In Property Value	£3	£3	£6,930	£12,370	£16,461	£35,769
Net Return	£1,140	£1,311	£8,555	£14,321	£18,822	£44,150
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	13%	17%	40%

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