Flat
W3
2 beds
2 baths
The Verdean, The Aster, Joseph Avenue, Acton W3
London, England · W3
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£-19,925
↘ -10%After 5 Years
Change In Property Value
£64,518
↗ 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 | £24,372 | £24,738 | £25,356 | £25,990 | £26,770 | £127,225 |
| Total Expenses | £29,234 | £29,317 | £29,421 | £29,529 | £29,649 | £147,150 |
| Profit Before Tax | £-4,862 | £-4,579 | £-4,065 | £-3,539 | £-2,880 | £-19,925 |
| Profit After Tax | £-4,862 | £-4,579 | £-4,065 | £-3,539 | £-2,880 | £-19,925 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £-4,856 | £-4,573 | £8,435 | £18,774 | £26,812 | £44,593 |
| 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