Flat W3 2 beds 2 baths

Marquise Residences, Royal Gateway, North Acton, London W3

London, England · W3

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£1,729

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£81,788

↗ 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	£23,400	£23,751	£24,107	£24,710	£25,328	£121,296
Total Expenses	£23,645	£23,730	£23,807	£23,909	£24,013	£119,104
Profit Before Tax	£-245	£21	£301	£801	£1,314	£2,192
Profit After Tax	£-245	£17	£243	£649	£1,065	£1,729
Change In Property Value	£6	£12,000	£21,420	£28,504	£19,858	£81,788
Net Return	£-239	£12,017	£21,664	£29,153	£20,923	£83,517
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