Flat
W3
2 beds
2 baths
Tabbard Apartments, East Acton W3
London, England · W3
View property listing
Initial Investment
£163,150First YearProfit From Rental Income
£-17,988
↘ -11%After 5 Years
Change In Property Value
£51,511
↗ 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 | £19,464 | £19,756 | £20,250 | £20,756 | £21,379 | £101,605 |
| Total Expenses | £23,744 | £23,819 | £23,912 | £24,006 | £24,111 | £119,593 |
| Profit Before Tax | £-4,280 | £-4,063 | £-3,662 | £-3,250 | £-2,732 | £-17,988 |
| Profit After Tax | £-4,280 | £-4,063 | £-3,662 | £-3,250 | £-2,732 | £-17,988 |
| Change In Property Value | £5 | £5 | £9,980 | £17,815 | £23,706 | £51,511 |
| Net Return | £-4,275 | £-4,058 | £6,318 | £14,564 | £20,974 | £33,523 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -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