Flat
W3
2 beds
2 baths
Portal Way, Acton W3
London, England · W3
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£-18,747
↘ -10%After 5 Years
Change In Property Value
£56,776
↗ 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 | £21,456 | £21,778 | £22,322 | £22,880 | £23,567 | £112,003 |
| Total Expenses | £25,967 | £26,045 | £26,142 | £26,242 | £26,353 | £130,750 |
| Profit Before Tax | £-4,511 | £-4,267 | £-3,820 | £-3,362 | £-2,787 | £-18,747 |
| Profit After Tax | £-4,511 | £-4,267 | £-3,820 | £-3,362 | £-2,787 | £-18,747 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £-4,505 | £-4,262 | £7,180 | £16,274 | £23,342 | £38,029 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -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