Flat
W3
2 beds
2 baths
East Acton Lane, London W3
London, England · W3
View property listing
Initial Investment
£210,750First YearProfit From Rental Income
£-20,048
↘ -10%After 5 Years
Change In Property Value
£65,550
↗ 10%After 5 Years
Return On Investment
22%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,768 | £25,140 | £25,768 | £26,412 | £27,205 | £129,292 |
| Total Expenses | £29,670 | £29,754 | £29,859 | £29,968 | £30,090 | £149,341 |
| Profit Before Tax | £-4,902 | £-4,614 | £-4,091 | £-3,555 | £-2,885 | £-20,048 |
| Profit After Tax | £-4,902 | £-4,614 | £-4,091 | £-3,555 | £-2,885 | £-20,048 |
| Change In Property Value | £6 | £6 | £12,700 | £22,670 | £30,167 | £65,550 |
| Net Return | £-4,896 | £-4,608 | £8,609 | £19,114 | £27,282 | £45,502 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 22% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change