Flat W3 1 bed 1 bath

Rosemont Road, Acton, London W3

London, England · W3

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£-2,534

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£51,118

↗ 14%After 5 Years

Return On Investment

41%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,628	£14,847	£15,070	£15,447	£15,833	£75,825
Total Expenses	£15,528	£15,600	£15,664	£15,743	£15,824	£78,360
Profit Before Tax	£-900	£-753	£-594	£-296	£9	£-2,534
Profit After Tax	£-900	£-753	£-594	£-296	£9	£-2,534
Change In Property Value	£4	£7,500	£13,388	£17,815	£12,411	£51,118
Net Return	£-897	£6,747	£12,794	£17,519	£12,420	£48,583
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	6%	11%	15%	10%	41%

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