Flat
W3
1 bed
1 bath
East Acton Lane, London W3
London, England · W3
View property listing
Initial Investment
£144,250First YearProfit From Rental Income
£13,149
↗ 9%After 5 Years
Change In Property Value
£45,937
↗ 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 | £24,468 | £24,835 | £25,456 | £26,092 | £26,875 | £127,726 |
| Total Expenses | £22,102 | £22,185 | £22,290 | £22,397 | £22,518 | £111,493 |
| Profit Before Tax | £2,366 | £2,650 | £3,166 | £3,695 | £4,357 | £16,233 |
| Profit After Tax | £1,916 | £2,147 | £2,564 | £2,993 | £3,529 | £13,149 |
| Change In Property Value | £4 | £4 | £8,900 | £15,887 | £21,141 | £45,937 |
| Net Return | £1,921 | £2,151 | £11,465 | £18,880 | £24,670 | £59,086 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 1% | 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