Flat W3 0 beds 1 bath

Victoria Road, Acton W3

London, England · W3

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£1,975

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£22,194

↗ 10%After 5 Years

Return On Investment

37%

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	£11,820	£11,997	£12,297	£12,605	£12,983	£61,702
Total Expenses	£11,712	£11,776	£11,849	£11,923	£12,004	£59,264
Profit Before Tax	£108	£221	£448	£681	£979	£2,438
Profit After Tax	£87	£179	£363	£552	£793	£1,975
Change In Property Value	£2	£2	£4,300	£7,676	£10,214	£22,194
Net Return	£90	£182	£4,663	£8,227	£11,007	£24,169
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	0%	7%	13%	17%	37%

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