Flat
W3
2 beds
2 baths
Icon Tower, 8 Portal Way, Acton, London W3
London, England · W3
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£-21,776
↘ -9%After 5 Years
Change In Property Value
£77,421
↗ 10%After 5 Years
Return On Investment
22%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,256 | £29,695 | £30,437 | £31,198 | £32,134 | £152,720 |
| Total Expenses | £34,682 | £34,772 | £34,889 | £35,009 | £35,145 | £174,497 |
| Profit Before Tax | £-5,426 | £-5,077 | £-4,452 | £-3,811 | £-3,011 | £-21,776 |
| Profit After Tax | £-5,426 | £-5,077 | £-4,452 | £-3,811 | £-3,011 | £-21,776 |
| Change In Property Value | £8 | £8 | £15,000 | £26,776 | £35,631 | £77,421 |
| Net Return | £-5,418 | £-5,069 | £10,549 | £22,965 | £32,620 | £55,645 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 22% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change