Flat
W3
2 beds
2 baths
Spencer Road, Acton, London W3
London, England · W3
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£-19,532
↘ -10%After 5 Years
Change In Property Value
£61,937
↗ 10%After 5 Years
Return On Investment
21%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,400 | £23,751 | £24,345 | £24,953 | £25,702 | £122,151 |
| Total Expenses | £28,145 | £28,226 | £28,328 | £28,433 | £28,551 | £141,683 |
| Profit Before Tax | £-4,745 | £-4,475 | £-3,984 | £-3,480 | £-2,849 | £-19,532 |
| Profit After Tax | £-4,745 | £-4,475 | £-3,984 | £-3,480 | £-2,849 | £-19,532 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £-4,739 | £-4,469 | £8,017 | £17,941 | £25,656 | £42,405 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 21% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change