Flat
W3
1 bed
1 bath
Friary Road, Acton W3
London, England · W3
View property listing
Initial Investment
£188,000First YearProfit From Rental Income
£-19,050
↘ -10%After 5 Years
Change In Property Value
£58,840
↗ 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 | £22,236 | £22,570 | £23,134 | £23,712 | £24,423 | £116,075 |
| Total Expenses | £26,838 | £26,918 | £27,017 | £27,119 | £27,233 | £135,125 |
| Profit Before Tax | £-4,602 | £-4,348 | £-3,883 | £-3,407 | £-2,809 | £-19,050 |
| Profit After Tax | £-4,602 | £-4,348 | £-3,883 | £-3,407 | £-2,809 | £-19,050 |
| Change In Property Value | £6 | £6 | £11,400 | £20,349 | £27,079 | £58,840 |
| Net Return | £-4,597 | £-4,342 | £7,517 | £16,943 | £24,270 | £39,791 |
| 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