Flat W3 0 beds 0 baths

Horn Lane, Acton W3

London, England · W3

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£-13,293

↘ -23%After 5 Years

Change In Property Value

After 5 Years

£19,613

↗ 10%After 5 Years

Return On Investment

11%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,416	£7,527	£7,715	£7,908	£8,146	£38,713
Total Expenses	£10,280	£10,337	£10,399	£10,462	£10,528	£52,006
Profit Before Tax	£-2,864	£-2,810	£-2,683	£-2,554	£-2,383	£-13,293
Profit After Tax	£-2,864	£-2,810	£-2,683	£-2,554	£-2,383	£-13,293
Change In Property Value	£2	£2	£3,800	£6,783	£9,026	£19,613
Net Return	£-2,862	£-2,808	£1,117	£4,230	£6,644	£6,320
Return From Rental Income (%)	-5%	-5%	-5%	-4%	-4%	-23%
Total Net Return (%)	-5%	-5%	2%	7%	11%	11%

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