Flat
W3
4 beds
3 baths
Carlisle Avenue, Acton, London W3
London, England · W3
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£-22,562
↘ -8%After 5 Years
Change In Property Value
£82,583
↗ 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 | £31,200 | £31,668 | £32,460 | £33,271 | £34,269 | £162,868 |
| Total Expenses | £36,860 | £36,953 | £37,075 | £37,200 | £37,342 | £185,430 |
| Profit Before Tax | £-5,660 | £-5,285 | £-4,615 | £-3,929 | £-3,073 | £-22,562 |
| Profit After Tax | £-5,660 | £-5,285 | £-4,615 | £-3,929 | £-3,073 | £-22,562 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £-5,652 | £-5,277 | £11,385 | £24,632 | £34,933 | £60,021 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| 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