Flat
W3
1 bed
1 bath
High Street, Acton W3
London, England · W3
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£-14,988
↘ -16%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
17%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,700 | £11,875 | £12,172 | £12,477 | £12,851 | £61,076 |
| Total Expenses | £15,073 | £15,136 | £15,209 | £15,283 | £15,363 | £76,063 |
| Profit Before Tax | £-3,373 | £-3,261 | £-3,036 | £-2,806 | £-2,512 | £-14,988 |
| Profit After Tax | £-3,373 | £-3,261 | £-3,036 | £-2,806 | £-2,512 | £-14,988 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £-3,370 | £-3,258 | £2,964 | £7,904 | £11,740 | £15,981 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -4% | -3% | 3% | 8% | 13% | 17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change