Flat
W3
1 bed
1 bath
Joseph Avenue, Friary Park, Acton, London W3
London, England · W3
View property listing
Initial Investment
£156,500First YearProfit From Rental Income
£-17,714
↘ -11%After 5 Years
Change In Property Value
£49,550
↗ 10%After 5 Years
Return On Investment
20%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,720 | £19,001 | £19,476 | £19,963 | £20,562 | £97,721 |
| Total Expenses | £22,916 | £22,990 | £23,081 | £23,173 | £23,276 | £115,435 |
| Profit Before Tax | £-4,196 | £-3,989 | £-3,605 | £-3,210 | £-2,714 | £-17,714 |
| Profit After Tax | £-4,196 | £-3,989 | £-3,605 | £-3,210 | £-2,714 | £-17,714 |
| Change In Property Value | £5 | £5 | £9,600 | £17,136 | £22,804 | £49,550 |
| Net Return | £-4,191 | £-3,984 | £5,995 | £13,926 | £20,090 | £31,835 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change