Flat
W3
2 beds
2 baths
Western Avenue, Acton, London W3
London, England · W3
View property listing
Initial Investment
£172,232First YearProfit From Rental Income
£17,062
↗ 10%After 5 Years
Change In Property Value
£54,190
↗ 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 | £28,872 | £29,305 | £30,038 | £30,789 | £31,712 | £150,716 |
| Total Expenses | £25,715 | £25,804 | £25,920 | £26,039 | £26,174 | £129,652 |
| Profit Before Tax | £3,157 | £3,501 | £4,118 | £4,750 | £5,538 | £21,064 |
| Profit After Tax | £2,558 | £2,836 | £3,335 | £3,847 | £4,486 | £17,062 |
| Change In Property Value | £5 | £5 | £10,499 | £18,741 | £24,939 | £54,190 |
| Net Return | £2,563 | £2,841 | £13,834 | £22,588 | £29,425 | £71,252 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 1% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change