Flat
W3
2 beds
1 bath
Western Avenue, Acton, 7 W3
London, England · W3
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£-16,413
↘ -13%After 5 Years
Change In Property Value
£40,775
↗ 10%After 5 Years
Return On Investment
19%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,408 | £15,639 | £16,030 | £16,431 | £16,924 | £80,432 |
| Total Expenses | £19,212 | £19,282 | £19,364 | £19,448 | £19,539 | £96,845 |
| Profit Before Tax | £-3,804 | £-3,642 | £-3,333 | £-3,017 | £-2,616 | £-16,413 |
| Profit After Tax | £-3,804 | £-3,642 | £-3,333 | £-3,017 | £-2,616 | £-16,413 |
| Change In Property Value | £4 | £4 | £7,900 | £14,102 | £18,765 | £40,775 |
| Net Return | £-3,800 | £-3,638 | £4,567 | £11,085 | £16,150 | £24,363 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change