Flat W3 2 beds 2 baths

Icon Tower, 8 Portal Way, London W3

London, England · W3

Initial Investment

First Year

£292,650First Year

Profit From Rental Income

After 5 Years

£-23,621

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£89,706

↗ 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	£33,888	£34,396	£35,256	£36,138	£37,222	£176,900
Total Expenses	£39,866	£39,963	£40,092	£40,224	£40,375	£200,521
Profit Before Tax	£-5,978	£-5,567	£-4,836	£-4,087	£-3,153	£-23,621
Profit After Tax	£-5,978	£-5,567	£-4,836	£-4,087	£-3,153	£-23,621
Change In Property Value	£9	£9	£17,380	£31,024	£41,284	£89,706
Net Return	£-5,970	£-5,558	£12,544	£26,937	£38,131	£66,084
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	-2%	-2%	4%	9%	13%	23%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change