Flat
W3
0 beds
1 bath
Victoria Road, Acton, London W3
London, England · W3
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£-13,899
↘ -20%After 5 Years
Change In Property Value
£23,743
↗ 10%After 5 Years
Return On Investment
14%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,976 | £9,111 | £9,338 | £9,572 | £9,859 | £46,856 |
| Total Expenses | £12,023 | £12,082 | £12,148 | £12,215 | £12,287 | £60,755 |
| Profit Before Tax | £-3,047 | £-2,972 | £-2,810 | £-2,643 | £-2,428 | £-13,899 |
| Profit After Tax | £-3,047 | £-2,972 | £-2,810 | £-2,643 | £-2,428 | £-13,899 |
| Change In Property Value | £2 | £2 | £4,600 | £8,211 | £10,927 | £23,743 |
| Net Return | £-3,045 | £-2,969 | £1,790 | £5,568 | £8,499 | £9,843 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -20% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change