Flat W3 1 bed 1 bath

Friary Road, Acton W3

London, England · W3

Initial Investment

First Year

£188,000First Year

Profit From Rental Income

After 5 Years

£19,230

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£58,840

↗ 10%After 5 Years

Return On Investment

42%

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	£31,344	£31,814	£32,610	£33,425	£34,427	£163,620
Total Expenses	£27,749	£27,842	£27,965	£28,090	£28,233	£139,879
Profit Before Tax	£3,595	£3,972	£4,645	£5,335	£6,195	£23,741
Profit After Tax	£2,912	£3,217	£3,762	£4,321	£5,018	£19,230
Change In Property Value	£6	£6	£11,400	£20,349	£27,079	£58,840
Net Return	£2,918	£3,223	£15,163	£24,671	£32,097	£78,070
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	2%	2%	8%	13%	17%	42%

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