Flat
W3
1 bed
1 bath
The Verdean, Acton W3
London, England · W3
View property listing
Initial Investment
£159,860First YearProfit From Rental Income
£-17,871
↘ -11%After 5 Years
Change In Property Value
£50,541
↗ 10%After 5 Years
Return On Investment
20%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,092 | £19,378 | £19,863 | £20,359 | £20,970 | £99,663 |
| Total Expenses | £23,334 | £23,409 | £23,500 | £23,594 | £23,697 | £117,534 |
| Profit Before Tax | £-4,242 | £-4,030 | £-3,637 | £-3,234 | £-2,727 | £-17,871 |
| Profit After Tax | £-4,242 | £-4,030 | £-3,637 | £-3,234 | £-2,727 | £-17,871 |
| Change In Property Value | £5 | £5 | £9,792 | £17,479 | £23,260 | £50,541 |
| Net Return | £-4,237 | £-4,025 | £6,155 | £14,245 | £20,532 | £32,670 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change