Flat W3 1 bed 1 bath

Acton, Greater London W3

London, England · W3

Initial Investment

First Year

£159,300First Year

Profit From Rental Income

After 5 Years

£-17,836

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£50,376

↗ 10%After 5 Years

Return On Investment

20%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,032	£19,317	£19,800	£20,295	£20,904	£99,350
Total Expenses	£23,265	£23,339	£23,430	£23,524	£23,627	£117,185
Profit Before Tax	£-4,233	£-4,022	£-3,630	£-3,228	£-2,723	£-17,836
Profit After Tax	£-4,233	£-4,022	£-3,630	£-3,228	£-2,723	£-17,836
Change In Property Value	£5	£5	£9,760	£17,422	£23,184	£50,376
Net Return	£-4,228	£-4,017	£6,130	£14,194	£20,461	£32,540
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-11%
Total Net Return (%)	-3%	-3%	4%	9%	13%	20%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change