Flat
W3
1 bed
1 bath
Icon Tower, 8 Portal Way, London W3
London, England · W3
View property listing
Initial Investment
£207,950First YearProfit From Rental Income
£-19,927
↘ -10%After 5 Years
Change In Property Value
£64,724
↗ 10%After 5 Years
Return On Investment
22%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,456 | £24,823 | £25,443 | £26,079 | £26,862 | £127,664 |
| Total Expenses | £29,322 | £29,405 | £29,510 | £29,617 | £29,738 | £147,591 |
| Profit Before Tax | £-4,866 | £-4,582 | £-4,066 | £-3,538 | £-2,876 | £-19,927 |
| Profit After Tax | £-4,866 | £-4,582 | £-4,066 | £-3,538 | £-2,876 | £-19,927 |
| Change In Property Value | £6 | £6 | £12,540 | £22,384 | £29,787 | £64,724 |
| Net Return | £-4,860 | £-4,575 | £8,474 | £18,847 | £26,911 | £44,797 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 22% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change