Terraced
W4
0 beds
0 baths
Acton Lane, Chiswick W4
London, England · W4
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£33,196
↗ 10%After 5 Years
Change In Property Value
£98,067
↗ 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 | £49,392 | £50,133 | £51,386 | £52,671 | £54,251 | £257,833 |
| Total Expenses | £43,130 | £43,216 | £43,352 | £43,492 | £43,660 | £216,850 |
| Profit Before Tax | £6,262 | £6,917 | £8,034 | £9,179 | £10,591 | £40,983 |
| Profit After Tax | £5,072 | £5,603 | £6,508 | £7,435 | £8,579 | £33,196 |
| Change In Property Value | £10 | £10 | £19,000 | £33,916 | £45,132 | £98,067 |
| Net Return | £5,081 | £5,612 | £25,508 | £41,351 | £53,711 | £131,263 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 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