Flat W3 2 beds 1 bath

York Road, Acton W3

London, England · W3

Initial Investment

First Year

£110,982First Year

Profit From Rental Income

After 5 Years

£-3,095

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£47,703

↗ 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	£13,644	£13,849	£14,056	£14,408	£14,768	£70,725
Total Expenses	£14,624	£14,695	£14,756	£14,833	£14,912	£73,820
Profit Before Tax	£-980	£-846	£-700	£-425	£-144	£-3,095
Profit After Tax	£-980	£-846	£-700	£-425	£-144	£-3,095
Change In Property Value	£3	£6,999	£12,493	£16,625	£11,582	£47,703
Net Return	£-977	£6,153	£11,793	£16,200	£11,438	£44,608
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