Flat
W3
2 beds
2 baths
East Acton Lane, Acton W3
London, England · W3
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£-17,928
↘ -11%After 5 Years
Change In Property Value
£51,098
↗ 10%After 5 Years
Return On Investment
21%
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 | £19,308 | £19,598 | £20,088 | £20,590 | £21,207 | £100,790 |
| Total Expenses | £23,570 | £23,645 | £23,737 | £23,831 | £23,935 | £118,718 |
| Profit Before Tax | £-4,262 | £-4,047 | £-3,649 | £-3,241 | £-2,728 | £-17,928 |
| Profit After Tax | £-4,262 | £-4,047 | £-3,649 | £-3,241 | £-2,728 | £-17,928 |
| Change In Property Value | £5 | £5 | £9,900 | £17,672 | £23,516 | £51,098 |
| Net Return | £-4,257 | £-4,042 | £6,251 | £14,431 | £20,788 | £33,171 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -2% | 4% | 9% | 13% | 21% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change