Flat W3 2 beds 1 bath

Artscene, East Acton Lane, London W3

London, England · W3

Initial Investment

First Year

£193,250First Year

Profit From Rental Income

After 5 Years

£1,446

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£79,744

↗ 14%After 5 Years

Return On Investment

42%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,812	£23,154	£23,501	£24,089	£24,691	£118,248
Total Expenses	£23,104	£23,188	£23,264	£23,364	£23,467	£116,386
Profit Before Tax	£-292	£-34	£238	£725	£1,224	£1,862
Profit After Tax	£-292	£-34	£193	£587	£992	£1,446
Change In Property Value	£6	£11,700	£20,885	£27,792	£19,361	£79,744
Net Return	£-286	£11,667	£21,077	£28,379	£20,353	£81,190
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	6%	11%	15%	11%	42%

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