Flat
W3
2 beds
1 bath
Canada Crescent, Acton W3
London, England · W3
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£-15,201
↘ -15%After 5 Years
Change In Property Value
£32,517
↗ 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 | £12,288 | £12,472 | £12,784 | £13,104 | £13,497 | £64,145 |
| Total Expenses | £15,726 | £15,791 | £15,865 | £15,941 | £16,023 | £79,346 |
| Profit Before Tax | £-3,438 | £-3,319 | £-3,081 | £-2,837 | £-2,526 | £-15,201 |
| Profit After Tax | £-3,438 | £-3,319 | £-3,081 | £-2,837 | £-2,526 | £-15,201 |
| Change In Property Value | £3 | £3 | £6,300 | £11,246 | £14,965 | £32,517 |
| Net Return | £-3,435 | £-3,315 | £3,219 | £8,409 | £12,439 | £17,316 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -15% |
| 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