Flat
W4
3 beds
2 baths
Acton Lane, London W4
London, England · W4
View property listing
Initial Investment
£340,250First YearProfit From Rental Income
£-44,219
↘ -13%After 5 Years
Change In Property Value
£102,712
↗ 10%After 5 Years
Return On Investment
17%
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 | £34,824 | £35,346 | £36,230 | £37,136 | £38,250 | £181,786 |
| Total Expenses | £44,959 | £45,057 | £45,189 | £45,323 | £45,477 | £226,005 |
| Profit Before Tax | £-10,135 | £-9,711 | £-8,959 | £-8,187 | £-7,227 | £-44,219 |
| Profit After Tax | £-10,135 | £-9,711 | £-8,959 | £-8,187 | £-7,227 | £-44,219 |
| Change In Property Value | £10 | £10 | £19,900 | £35,522 | £47,270 | £102,712 |
| Net Return | £-10,125 | £-9,701 | £10,942 | £27,335 | £40,043 | £58,493 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 17% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change