Flat
W3
2 beds
1 bath
Artscene, East Acton Lane, London W3
London, England · W3
View property listing
Initial Investment
£193,250First YearProfit From Rental Income
£-19,319
↘ -10%After 5 Years
Change In Property Value
£60,389
↗ 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 | £22,812 | £23,154 | £23,733 | £24,326 | £25,056 | £119,082 |
| Total Expenses | £27,491 | £27,571 | £27,672 | £27,775 | £27,891 | £138,401 |
| Profit Before Tax | £-4,679 | £-4,417 | £-3,939 | £-3,449 | £-2,835 | £-19,319 |
| Profit After Tax | £-4,679 | £-4,417 | £-3,939 | £-3,449 | £-2,835 | £-19,319 |
| Change In Property Value | £6 | £6 | £11,700 | £20,885 | £27,792 | £60,389 |
| Net Return | £-4,673 | £-4,411 | £7,761 | £17,436 | £24,957 | £41,070 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -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