Flat
W3
1 bed
1 bath
Joseph Avenue, Acton W3
London, England · W3
View property listing
Initial Investment
£144,250First YearProfit From Rental Income
£-1,088
↘ -1%After 5 Years
Change In Property Value
£60,660
↗ 14%After 5 Years
Return On Investment
41%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,352 | £17,612 | £17,876 | £18,323 | £18,781 | £89,946 |
| Total Expenses | £18,053 | £18,129 | £18,197 | £18,283 | £18,372 | £91,033 |
| Profit Before Tax | £-701 | £-517 | £-320 | £40 | £410 | £-1,088 |
| Profit After Tax | £-701 | £-517 | £-320 | £40 | £410 | £-1,088 |
| Change In Property Value | £4 | £8,900 | £15,887 | £21,141 | £14,728 | £60,660 |
| Net Return | £-697 | £8,383 | £15,567 | £21,181 | £15,138 | £59,572 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 0% | 6% | 11% | 15% | 10% | 41% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change