Flat
W3
2 beds
1 bath
Canada Crescent, Acton W3
London, England · W3
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£-3,799
↘ -4%After 5 Years
Change In Property Value
£42,939
↗ 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 | £12,288 | £12,472 | £12,659 | £12,976 | £13,300 | £63,696 |
| Total Expenses | £13,364 | £13,432 | £13,492 | £13,566 | £13,641 | £67,495 |
| Profit Before Tax | £-1,076 | £-960 | £-833 | £-590 | £-340 | £-3,799 |
| Profit After Tax | £-1,076 | £-960 | £-833 | £-590 | £-340 | £-3,799 |
| Change In Property Value | £3 | £6,300 | £11,246 | £14,965 | £10,425 | £42,939 |
| Net Return | £-1,073 | £5,340 | £10,413 | £14,375 | £10,085 | £39,140 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | 5% | 11% | 15% | 10% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change