Flat
W3
2 beds
2 baths
Icon Tower, 8 Portal Way, London W3
London, England · W3
View property listing
Initial Investment
£307,087First YearProfit From Rental Income
£-24,250
↘ -8%After 5 Years
Change In Property Value
£93,964
↗ 10%After 5 Years
Return On Investment
23%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,496 | £36,028 | £36,929 | £37,852 | £38,988 | £185,294 |
| Total Expenses | £41,664 | £41,763 | £41,896 | £42,032 | £42,188 | £209,544 |
| Profit Before Tax | £-6,168 | £-5,735 | £-4,967 | £-4,180 | £-3,200 | £-24,250 |
| Profit After Tax | £-6,168 | £-5,735 | £-4,967 | £-4,180 | £-3,200 | £-24,250 |
| Change In Property Value | £9 | £9 | £18,205 | £32,497 | £43,244 | £93,964 |
| Net Return | £-6,159 | £-5,725 | £13,238 | £28,317 | £40,043 | £69,714 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 23% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change