Flat
W3
0 beds
0 baths
Churchfield Road, Acton W3
London, England · W3
View property listing
Initial Investment
£11,500First YearProfit From Rental Income
£-9,698
↘ -84%After 5 Years
Change In Property Value
£4,771
↗ 14%After 5 Years
Return On Investment
-43%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £1,368 | £1,389 | £1,409 | £1,445 | £1,481 | £7,091 |
| Total Expenses | £3,263 | £3,315 | £3,358 | £3,403 | £3,450 | £16,789 |
| Profit Before Tax | £-1,895 | £-1,926 | £-1,949 | £-1,959 | £-1,969 | £-9,698 |
| Profit After Tax | £-1,895 | £-1,926 | £-1,949 | £-1,959 | £-1,969 | £-9,698 |
| Change In Property Value | £0 | £700 | £1,250 | £1,663 | £1,158 | £4,771 |
| Net Return | £-1,895 | £-1,226 | £-699 | £-296 | £-811 | £-4,927 |
| Return From Rental Income (%) | -16% | -17% | -17% | -17% | -17% | -84% |
| Total Net Return (%) | -16% | -11% | -6% | -3% | -7% | -43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change