Flat
W3
1 bed
1 bath
Acton, Greater London W3
London, England · W3
View property listing
Initial Investment
£159,300First YearProfit From Rental Income
£-294
↗ 0%After 5 Years
Change In Property Value
£66,521
↗ 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 | £19,032 | £19,317 | £19,607 | £20,097 | £20,600 | £98,654 |
| Total Expenses | £19,605 | £19,683 | £19,753 | £19,844 | £19,937 | £98,822 |
| Profit Before Tax | £-573 | £-366 | £-146 | £253 | £663 | £-168 |
| Profit After Tax | £-573 | £-366 | £-146 | £253 | £537 | £-294 |
| Change In Property Value | £5 | £9,760 | £17,422 | £23,183 | £16,151 | £66,521 |
| Net Return | £-568 | £9,394 | £17,276 | £23,437 | £16,688 | £66,228 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 0% | 6% | 11% | 15% | 10% | 42% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change