Flat
W3
1 bed
1 bath
Churchfield Road, Acton W3
London, England · W3
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£-14,595
↘ -17%After 5 Years
Change In Property Value
£28,388
↗ 10%After 5 Years
Return On Investment
16%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,728 | £10,889 | £11,161 | £11,440 | £11,783 | £56,002 |
| Total Expenses | £13,983 | £14,046 | £14,116 | £14,187 | £14,264 | £70,597 |
| Profit Before Tax | £-3,255 | £-3,157 | £-2,955 | £-2,747 | £-2,481 | £-14,595 |
| Profit After Tax | £-3,255 | £-3,157 | £-2,955 | £-2,747 | £-2,481 | £-14,595 |
| Change In Property Value | £3 | £3 | £5,500 | £9,818 | £13,065 | £28,388 |
| Net Return | £-3,253 | £-3,154 | £2,546 | £7,070 | £10,583 | £13,793 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change