Flat
W3
5 beds
5 baths
Twyford Avenue, Acton W3
London, England · W3
View property listing
Initial Investment
£462,250First YearProfit From Rental Income
£54,729
↗ 12%After 5 Years
Change In Property Value
£134,197
↗ 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 | £71,496 | £72,568 | £74,383 | £76,242 | £78,529 | £373,219 |
| Total Expenses | £60,727 | £60,880 | £61,105 | £61,335 | £61,606 | £305,653 |
| Profit Before Tax | £10,769 | £11,688 | £13,278 | £14,908 | £16,924 | £67,566 |
| Profit After Tax | £8,723 | £9,467 | £10,755 | £12,075 | £13,708 | £54,729 |
| Change In Property Value | £13 | £13 | £26,001 | £46,411 | £61,760 | £134,197 |
| Net Return | £8,736 | £9,480 | £36,756 | £58,486 | £75,468 | £188,926 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 16% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change