Flat
W3
2 beds
2 baths
Icon Tower, 8 Portal Way, London, London W3
London, England · W3
View property listing
Initial Investment
£212,500First YearProfit From Rental Income
£2,434
↗ 1%After 5 Years
Change In Property Value
£87,241
↗ 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 | £24,960 | £25,334 | £25,714 | £26,357 | £27,016 | £129,382 |
| Total Expenses | £25,088 | £25,175 | £25,254 | £25,361 | £25,469 | £126,348 |
| Profit Before Tax | £-128 | £159 | £460 | £997 | £1,547 | £3,035 |
| Profit After Tax | £-128 | £129 | £373 | £807 | £1,253 | £2,434 |
| Change In Property Value | £6 | £12,800 | £22,848 | £30,404 | £21,182 | £87,241 |
| Net Return | £-122 | £12,929 | £23,221 | £31,212 | £22,435 | £89,675 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 6% | 11% | 15% | 11% | 42% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change