Flat
W3
4 beds
4 baths
Bromyard Avenue, Acton W3
London, England · W3
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£-34,722
↘ -25%After 5 Years
Change In Property Value
£43,872
↗ 10%After 5 Years
Return On Investment
7%
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 | £16,572 | £16,821 | £17,241 | £17,672 | £18,202 | £86,508 |
| Total Expenses | £23,933 | £24,082 | £24,241 | £24,403 | £24,571 | £121,230 |
| Profit Before Tax | £-7,361 | £-7,262 | £-7,000 | £-6,731 | £-6,369 | £-34,722 |
| Profit After Tax | £-7,361 | £-7,262 | £-7,000 | £-6,731 | £-6,369 | £-34,722 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £-7,357 | £-7,258 | £1,500 | £8,442 | £13,822 | £9,150 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 10% | 7% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change