Flat
W3
1 bed
1 bath
Cotton Avenue, Acton W3
London, England · W3
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£-14,382
↘ -18%After 5 Years
Change In Property Value
£26,839
↗ 10%After 5 Years
Return On Investment
16%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,140 | £10,292 | £10,549 | £10,813 | £11,138 | £52,932 |
| Total Expenses | £13,330 | £13,391 | £13,459 | £13,530 | £13,605 | £67,314 |
| Profit Before Tax | £-3,190 | £-3,099 | £-2,910 | £-2,717 | £-2,467 | £-14,382 |
| Profit After Tax | £-3,190 | £-3,099 | £-2,910 | £-2,717 | £-2,467 | £-14,382 |
| Change In Property Value | £3 | £3 | £5,200 | £9,282 | £12,352 | £26,839 |
| Net Return | £-3,187 | £-3,096 | £2,290 | £6,566 | £9,885 | £12,458 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change