Flat
W3
2 beds
2 baths
Tabbard Apartments, East Acton W3
London, England · W3
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£12,763
↗ 7%After 5 Years
Change In Property Value
£56,776
↗ 10%After 5 Years
Return On Investment
38%
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 | £28,800 | £29,232 | £29,963 | £30,712 | £31,633 | £150,340 |
| Total Expenses | £26,701 | £26,790 | £26,906 | £27,025 | £27,160 | £134,584 |
| Profit Before Tax | £2,099 | £2,442 | £3,056 | £3,687 | £4,473 | £15,756 |
| Profit After Tax | £1,700 | £1,978 | £2,476 | £2,986 | £3,623 | £12,763 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £1,705 | £1,983 | £13,476 | £22,622 | £29,752 | £69,538 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change