Flat
W3
2 beds
2 baths
East Acton Lane, London W3
London, England · W3
View property listing
Initial Investment
£210,750First YearProfit From Rental Income
£22,394
↗ 11%After 5 Years
Change In Property Value
£65,550
↗ 10%After 5 Years
Return On Investment
42%
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 | £34,920 | £35,444 | £36,330 | £37,238 | £38,355 | £182,287 |
| Total Expenses | £30,686 | £30,784 | £30,916 | £31,050 | £31,205 | £154,640 |
| Profit Before Tax | £4,234 | £4,660 | £5,414 | £6,188 | £7,151 | £27,647 |
| Profit After Tax | £3,430 | £3,774 | £4,386 | £5,012 | £5,792 | £22,394 |
| Change In Property Value | £6 | £6 | £12,700 | £22,670 | £30,167 | £65,550 |
| Net Return | £3,436 | £3,781 | £17,086 | £27,682 | £35,959 | £87,944 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change