Flat
W3
2 beds
1 bath
Acacia Road W3
London, England · W3
View property listing
Initial Investment
£160,000First YearProfit From Rental Income
£-17,838
↘ -11%After 5 Years
Change In Property Value
£50,582
↗ 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 | £19,116 | £19,403 | £19,888 | £20,385 | £20,997 | £99,788 |
| Total Expenses | £23,352 | £23,427 | £23,518 | £23,612 | £23,716 | £117,626 |
| Profit Before Tax | £-4,236 | £-4,024 | £-3,631 | £-3,227 | £-2,719 | £-17,838 |
| Profit After Tax | £-4,236 | £-4,024 | £-3,631 | £-3,227 | £-2,719 | £-17,838 |
| Change In Property Value | £5 | £5 | £9,800 | £17,493 | £23,279 | £50,582 |
| Net Return | £-4,231 | £-4,019 | £6,170 | £14,266 | £20,559 | £32,744 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| 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