Flat
W3
1 bed
1 bath
Icon Tower, 8 Portal Way, London W3
London, England · W3
View property listing
Initial Investment
£207,950First YearProfit From Rental Income
£34,092
↗ 16%After 5 Years
Change In Property Value
£64,724
↗ 10%After 5 Years
Return On Investment
48%
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 | £40,488 | £41,095 | £42,123 | £43,176 | £44,471 | £211,353 |
| Total Expenses | £33,473 | £33,638 | £33,839 | £34,044 | £34,270 | £169,264 |
| Profit Before Tax | £7,015 | £7,457 | £8,284 | £9,132 | £10,201 | £42,088 |
| Profit After Tax | £5,682 | £6,040 | £6,710 | £7,397 | £8,263 | £34,092 |
| Change In Property Value | £6 | £6 | £12,540 | £22,384 | £29,787 | £64,724 |
| Net Return | £5,688 | £6,046 | £19,250 | £29,781 | £38,050 | £98,816 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change