Flat W3 2 beds 2 baths

Icon Tower, 8 Portal Way, London W3

London, England · W3

Initial Investment

First Year

£292,650First Year

Profit From Rental Income

After 5 Years

£6,355

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£118,457

↗ 14%After 5 Years

Return On Investment

43%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,888	£34,396	£34,912	£35,785	£36,680	£175,661
Total Expenses	£33,349	£33,450	£33,542	£33,671	£33,804	£167,816
Profit Before Tax	£539	£947	£1,370	£2,114	£2,876	£7,846
Profit After Tax	£437	£767	£1,110	£1,712	£2,330	£6,355
Change In Property Value	£9	£17,380	£31,024	£41,284	£28,761	£118,457
Net Return	£445	£18,147	£32,133	£42,996	£31,091	£124,812
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	6%	11%	15%	11%	43%

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