Flat
W3
2 beds
2 baths
Victoria Road, Acton W3
London, England · W3
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£-16,289
↘ -13%After 5 Years
Change In Property Value
£39,743
↗ 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 | £15,012 | £15,237 | £15,618 | £16,009 | £16,489 | £78,365 |
| Total Expenses | £18,776 | £18,845 | £18,926 | £19,009 | £19,099 | £94,654 |
| Profit Before Tax | £-3,764 | £-3,607 | £-3,308 | £-3,000 | £-2,610 | £-16,289 |
| Profit After Tax | £-3,764 | £-3,607 | £-3,308 | £-3,000 | £-2,610 | £-16,289 |
| Change In Property Value | £4 | £4 | £7,700 | £13,745 | £18,290 | £39,743 |
| Net Return | £-3,760 | £-3,604 | £4,393 | £10,745 | £15,680 | £23,454 |
| 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