Flat
W3
2 beds
1 bath
Acacia Road W3
London, England · W3
View property listing
Initial Investment
£160,000First YearProfit From Rental Income
£-239
↗ 0%After 5 Years
Change In Property Value
£66,794
↗ 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 | £19,116 | £19,403 | £19,694 | £20,186 | £20,691 | £99,089 |
| Total Expenses | £19,677 | £19,756 | £19,826 | £19,917 | £20,010 | £99,187 |
| Profit Before Tax | £-561 | £-353 | £-132 | £269 | £680 | £-98 |
| Profit After Tax | £-561 | £-353 | £-132 | £257 | £551 | £-239 |
| Change In Property Value | £5 | £9,800 | £17,493 | £23,278 | £16,217 | £66,794 |
| Net Return | £-556 | £9,447 | £17,361 | £23,535 | £16,768 | £66,555 |
| 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