Flat
W3
1 bed
1 bath
Silverleaf House, Acton W3
London, England · W3
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£-17,232
↘ -12%After 5 Years
Change In Property Value
£46,453
↗ 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 | £17,556 | £17,819 | £18,265 | £18,721 | £19,283 | £91,645 |
| Total Expenses | £21,609 | £21,682 | £21,769 | £21,859 | £21,958 | £108,876 |
| Profit Before Tax | £-4,053 | £-3,862 | £-3,504 | £-3,137 | £-2,674 | £-17,232 |
| Profit After Tax | £-4,053 | £-3,862 | £-3,504 | £-3,137 | £-2,674 | £-17,232 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £-4,049 | £-3,858 | £5,496 | £12,928 | £18,704 | £29,221 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change