Flat
W3
2 beds
2 baths
Icon Tower, 8 Portal Way, Acton, London W3
London, England · W3
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£5,189
↗ 2%After 5 Years
Change In Property Value
£109,051
↗ 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 | £31,200 | £31,668 | £32,143 | £32,947 | £33,770 | £161,728 |
| Total Expenses | £30,860 | £30,957 | £31,045 | £31,167 | £31,293 | £155,322 |
| Profit Before Tax | £340 | £711 | £1,098 | £1,779 | £2,478 | £6,406 |
| Profit After Tax | £275 | £576 | £889 | £1,441 | £2,007 | £5,189 |
| Change In Property Value | £8 | £16,000 | £28,560 | £38,006 | £26,477 | £109,051 |
| Net Return | £283 | £16,576 | £29,449 | £39,447 | £28,484 | £114,240 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 6% | 11% | 15% | 11% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change