Terraced W3 3 beds 1 bath

Canada Road, North Acton Playing Fields, Acton London W3

London, England · W3

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£23,911

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£72,260

↗ 10%After 5 Years

Return On Investment

41%

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	£36,396	£36,942	£37,865	£38,812	£39,976	£189,992
Total Expenses	£31,912	£31,978	£32,081	£32,187	£32,314	£160,473
Profit Before Tax	£4,484	£4,964	£5,784	£6,625	£7,662	£29,520
Profit After Tax	£3,632	£4,021	£4,685	£5,366	£6,207	£23,911
Change In Property Value	£7	£7	£14,000	£24,990	£33,255	£72,260
Net Return	£3,639	£4,028	£18,685	£30,357	£39,462	£96,171
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	2%	2%	8%	13%	17%	41%

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