Flat W3 2 beds 2 baths

Icon Tower, 8 Portal Way, Acton, London W3

London, England · W3

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£4,033

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£77,421

↗ 10%After 5 Years

Return On Investment

32%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,000	£36,540	£37,453	£38,390	£39,542	£187,925
Total Expenses	£36,287	£36,409	£36,563	£36,721	£36,899	£182,878
Profit Before Tax	£-287	£131	£891	£1,669	£2,643	£5,046
Profit After Tax	£-287	£106	£721	£1,352	£2,141	£4,033
Change In Property Value	£8	£8	£15,000	£26,776	£35,631	£77,421
Net Return	£-280	£114	£15,722	£28,127	£37,771	£81,455
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	0%	6%	11%	15%	32%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change