Flat
W3
0 beds
0 baths
Horn Lane, Acton W3
London, England · W3
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£-6,418
↘ -11%After 5 Years
Change In Property Value
£25,900
↗ 14%After 5 Years
Return On Investment
34%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,416 | £7,527 | £7,640 | £7,831 | £8,027 | £38,441 |
| Total Expenses | £8,855 | £8,916 | £8,968 | £9,029 | £9,091 | £44,860 |
| Profit Before Tax | £-1,439 | £-1,389 | £-1,328 | £-1,198 | £-1,064 | £-6,418 |
| Profit After Tax | £-1,439 | £-1,389 | £-1,328 | £-1,198 | £-1,064 | £-6,418 |
| Change In Property Value | £2 | £3,800 | £6,783 | £9,026 | £6,288 | £25,900 |
| Net Return | £-1,437 | £2,411 | £5,455 | £7,828 | £5,224 | £19,481 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -2% | 4% | 9% | 13% | 9% | 34% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change