Flat W3 0 beds 1 bath

The Verdean, The Aster, Joseph Avenue, Acton W3

London, England · W3

Initial Investment

First Year

£109,775First Year

Profit From Rental Income

After 5 Years

£-3,156

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£47,233

↗ 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	£13,512	£13,715	£13,920	£14,268	£14,625	£70,041
Total Expenses	£14,500	£14,570	£14,632	£14,708	£14,787	£73,197
Profit Before Tax	£-988	£-855	£-711	£-440	£-162	£-3,156
Profit After Tax	£-988	£-855	£-711	£-440	£-162	£-3,156
Change In Property Value	£3	£6,930	£12,370	£16,461	£11,468	£47,233
Net Return	£-984	£6,075	£11,659	£16,021	£11,306	£44,077
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	-1%	6%	11%	15%	10%	40%

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