Flat W3 1 bed 1 bath

Icon Tower, 8 Portal Way, London W3

London, England · W3

Initial Investment

First Year

£207,950First Year

Profit From Rental Income

After 5 Years

£2,217

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£85,469

↗ 14%After 5 Years

Return On Investment

42%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,456	£24,823	£25,195	£25,825	£26,471	£126,770
Total Expenses	£24,619	£24,706	£24,784	£24,889	£24,996	£123,995
Profit Before Tax	£-163	£117	£411	£936	£1,474	£2,775
Profit After Tax	£-163	£95	£333	£758	£1,194	£2,217
Change In Property Value	£6	£12,540	£22,384	£29,787	£20,752	£85,469
Net Return	£-157	£12,635	£22,717	£30,545	£21,946	£87,686
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	6%	11%	15%	11%	42%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change