Flat
W3
1 bed
1 bath
Acton House, Horn Lane, London W3
London, England · W3
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£-3,890
↘ -4%After 5 Years
Change In Property Value
£42,257
↗ 14%After 5 Years
Return On Investment
40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,096 | £12,277 | £12,462 | £12,773 | £13,092 | £62,701 |
| Total Expenses | £13,184 | £13,252 | £13,311 | £13,384 | £13,459 | £66,591 |
| Profit Before Tax | £-1,088 | £-975 | £-850 | £-611 | £-367 | £-3,890 |
| Profit After Tax | £-1,088 | £-975 | £-850 | £-611 | £-367 | £-3,890 |
| Change In Property Value | £3 | £6,200 | £11,067 | £14,727 | £10,260 | £42,257 |
| Net Return | £-1,085 | £5,226 | £10,217 | £14,116 | £9,893 | £38,367 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | 5% | 11% | 15% | 10% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change