Flat
W3
2 beds
2 baths
Western Avenue, Acton, London W3
London, England · W3
View property listing
Initial Investment
£172,232First YearProfit From Rental Income
£-18,400
↘ -11%After 5 Years
Change In Property Value
£54,190
↗ 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 | £20,472 | £20,779 | £21,299 | £21,831 | £22,486 | £106,867 |
| Total Expenses | £24,875 | £24,951 | £25,046 | £25,143 | £25,251 | £125,267 |
| Profit Before Tax | £-4,403 | £-4,172 | £-3,748 | £-3,312 | £-2,766 | £-18,400 |
| Profit After Tax | £-4,403 | £-4,172 | £-3,748 | £-3,312 | £-2,766 | £-18,400 |
| Change In Property Value | £5 | £5 | £10,499 | £18,741 | £24,939 | £54,190 |
| Net Return | £-4,397 | £-4,167 | £6,752 | £15,429 | £22,174 | £35,790 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -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