Flat
W3
2 beds
1 bath
York Road, Acton W3
London, England · W3
View property listing
Initial Investment
£110,982First YearProfit From Rental Income
£-15,763
↘ -14%After 5 Years
Change In Property Value
£36,125
↗ 10%After 5 Years
Return On Investment
18%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,644 | £13,849 | £14,195 | £14,550 | £14,986 | £71,224 |
| Total Expenses | £17,249 | £17,315 | £17,393 | £17,472 | £17,558 | £86,987 |
| Profit Before Tax | £-3,605 | £-3,466 | £-3,198 | £-2,922 | £-2,572 | £-15,763 |
| Profit After Tax | £-3,605 | £-3,466 | £-3,198 | £-2,922 | £-2,572 | £-15,763 |
| Change In Property Value | £3 | £3 | £6,999 | £12,493 | £16,625 | £36,125 |
| Net Return | £-3,601 | £-3,463 | £3,801 | £9,571 | £14,053 | £20,361 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 3% | 9% | 13% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change