Flat
W3
2 beds
2 baths
East Acton Lane, London W3
London, England · W3
View property listing
Initial Investment
£195,000First YearProfit From Rental Income
£-19,353
↘ -10%After 5 Years
Change In Property Value
£60,905
↗ 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 | £23,016 | £23,361 | £23,945 | £24,544 | £25,280 | £120,147 |
| Total Expenses | £27,710 | £27,790 | £27,892 | £27,995 | £28,112 | £139,499 |
| Profit Before Tax | £-4,694 | £-4,429 | £-3,946 | £-3,452 | £-2,832 | £-19,353 |
| Profit After Tax | £-4,694 | £-4,429 | £-3,946 | £-3,452 | £-2,832 | £-19,353 |
| Change In Property Value | £6 | £6 | £11,800 | £21,063 | £28,029 | £60,905 |
| Net Return | £-4,688 | £-4,423 | £7,854 | £17,612 | £25,198 | £41,552 |
| 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