Flat
W3
1 bed
1 bath
High Street, Acton W3
London, England · W3
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£-22,317
↘ -29%After 5 Years
Change In Property Value
£25,807
↗ 10%After 5 Years
Return On Investment
5%
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 | £9,756 | £9,902 | £10,150 | £10,404 | £10,716 | £50,928 |
| Total Expenses | £14,448 | £14,545 | £14,646 | £14,749 | £14,856 | £73,244 |
| Profit Before Tax | £-4,692 | £-4,642 | £-4,496 | £-4,346 | £-4,140 | £-22,317 |
| Profit After Tax | £-4,692 | £-4,642 | £-4,496 | £-4,346 | £-4,140 | £-22,317 |
| Change In Property Value | £3 | £3 | £5,000 | £8,925 | £11,877 | £25,807 |
| Net Return | £-4,690 | £-4,640 | £504 | £4,580 | £7,736 | £3,491 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -5% | -29% |
| Total Net Return (%) | -6% | -6% | 1% | 6% | 10% | 5% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change