Flat
W3
2 beds
1 bath
Cotton Avenue, Acton W3
London, England · W3
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£-15,717
↘ -14%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
18%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,656 | £13,861 | £14,207 | £14,563 | £14,999 | £71,286 |
| Total Expenses | £17,252 | £17,318 | £17,396 | £17,475 | £17,562 | £87,003 |
| Profit Before Tax | £-3,596 | £-3,457 | £-3,189 | £-2,913 | £-2,562 | £-15,717 |
| Profit After Tax | £-3,596 | £-3,457 | £-3,189 | £-2,913 | £-2,562 | £-15,717 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £-3,592 | £-3,454 | £3,812 | £9,582 | £14,065 | £20,413 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 3% | 9% | 13% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change