Flat
W3
1 bed
1 bath
Joseph Avenue, Acton W3
London, England · W3
View property listing
Initial Investment
£144,250First YearProfit From Rental Income
£-17,198
↘ -12%After 5 Years
Change In Property Value
£45,937
↗ 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 | £17,352 | £17,612 | £18,053 | £18,504 | £19,059 | £90,580 |
| Total Expenses | £21,391 | £21,463 | £21,550 | £21,639 | £21,737 | £107,778 |
| Profit Before Tax | £-4,039 | £-3,850 | £-3,497 | £-3,135 | £-2,678 | £-17,198 |
| Profit After Tax | £-4,039 | £-3,850 | £-3,497 | £-3,135 | £-2,678 | £-17,198 |
| Change In Property Value | £4 | £4 | £8,900 | £15,887 | £21,141 | £45,937 |
| Net Return | £-4,034 | £-3,846 | £5,403 | £12,752 | £18,463 | £28,738 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| 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