Flat
W3
2 beds
1 bath
North Acton, Greater London W3
London, England · W3
View property listing
Initial Investment
£203,750First YearProfit From Rental Income
£-19,745
↘ -10%After 5 Years
Change In Property Value
£63,486
↗ 10%After 5 Years
Return On Investment
21%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,988 | £24,348 | £24,957 | £25,580 | £26,348 | £125,221 |
| Total Expenses | £28,799 | £28,881 | £28,985 | £29,091 | £29,210 | £144,966 |
| Profit Before Tax | £-4,811 | £-4,533 | £-4,028 | £-3,511 | £-2,863 | £-19,745 |
| Profit After Tax | £-4,811 | £-4,533 | £-4,028 | £-3,511 | £-2,863 | £-19,745 |
| Change In Property Value | £6 | £6 | £12,300 | £21,956 | £29,217 | £63,486 |
| Net Return | £-4,805 | £-4,527 | £8,272 | £18,445 | £26,355 | £43,740 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 21% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change