Flat
W3
0 beds
1 bath
The Verdean, The Aster, Joseph Avenue, Acton W3
London, England · W3
View property listing
Initial Investment
£109,775First YearProfit From Rental Income
£-15,699
↘ -14%After 5 Years
Change In Property Value
£35,769
↗ 10%After 5 Years
Return On Investment
18%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,512 | £13,715 | £14,058 | £14,409 | £14,841 | £70,534 |
| Total Expenses | £17,099 | £17,165 | £17,242 | £17,321 | £17,407 | £86,234 |
| Profit Before Tax | £-3,587 | £-3,450 | £-3,185 | £-2,912 | £-2,566 | £-15,699 |
| Profit After Tax | £-3,587 | £-3,450 | £-3,185 | £-2,912 | £-2,566 | £-15,699 |
| Change In Property Value | £3 | £3 | £6,930 | £12,370 | £16,461 | £35,769 |
| Net Return | £-3,583 | £-3,447 | £3,746 | £9,458 | £13,896 | £20,070 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 3% | 9% | 13% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change