Flat
W3
0 beds
1 bath
Victoria Road, Acton, London W3
London, England · W3
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£-5,575
↘ -8%After 5 Years
Change In Property Value
£31,352
↗ 14%After 5 Years
Return On Investment
37%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,976 | £9,111 | £9,247 | £9,478 | £9,715 | £46,528 |
| Total Expenses | £10,298 | £10,361 | £10,416 | £10,481 | £10,547 | £52,103 |
| Profit Before Tax | £-1,322 | £-1,251 | £-1,169 | £-1,002 | £-832 | £-5,575 |
| Profit After Tax | £-1,322 | £-1,251 | £-1,169 | £-1,002 | £-832 | £-5,575 |
| Change In Property Value | £2 | £4,600 | £8,211 | £10,927 | £7,612 | £31,352 |
| Net Return | £-1,320 | £3,349 | £7,042 | £9,924 | £6,780 | £25,777 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | 5% | 10% | 14% | 10% | 37% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change