Flat
W3
1 bed
1 bath
Bollo Bridge Road, Acton W3
London, England · W3
View property listing
Initial Investment
£40,900First YearProfit From Rental Income
£-2,493
↘ -6%After 5 Years
Change In Property Value
£13,729
↗ 10%After 5 Years
Return On Investment
27%
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 | £7,308 | £7,418 | £7,603 | £7,793 | £8,027 | £38,149 |
| Total Expenses | £8,008 | £8,065 | £8,126 | £8,189 | £8,255 | £40,642 |
| Profit Before Tax | £-700 | £-647 | £-523 | £-396 | £-228 | £-2,493 |
| Profit After Tax | £-700 | £-647 | £-523 | £-396 | £-228 | £-2,493 |
| Change In Property Value | £1 | £1 | £2,660 | £4,748 | £6,318 | £13,729 |
| Net Return | £-698 | £-646 | £2,137 | £4,352 | £6,090 | £11,236 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -2% | 5% | 11% | 15% | 27% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change