Flat
W3
0 beds
1 bath
Acton, London W3
London, England · W3
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£-7,261
↘ -16%After 5 Years
Change In Property Value
£20,447
↗ 14%After 5 Years
Return On Investment
29%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,856 | £5,944 | £6,033 | £6,184 | £6,338 | £30,355 |
| Total Expenses | £7,412 | £7,471 | £7,521 | £7,577 | £7,636 | £37,616 |
| Profit Before Tax | £-1,556 | £-1,527 | £-1,488 | £-1,394 | £-1,297 | £-7,261 |
| Profit After Tax | £-1,556 | £-1,527 | £-1,488 | £-1,394 | £-1,297 | £-7,261 |
| Change In Property Value | £2 | £3,000 | £5,355 | £7,126 | £4,964 | £20,447 |
| Net Return | £-1,554 | £1,473 | £3,868 | £5,732 | £3,667 | £13,186 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -3% | 3% | 8% | 12% | 8% | 29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change