Flat
W3
2 beds
2 baths
Icon Tower, 8 Portal Way, London W3
London, England · W3
View property listing
Initial Investment
£307,087First YearProfit From Rental Income
£50,437
↗ 16%After 5 Years
Change In Property Value
£93,964
↗ 10%After 5 Years
Return On Investment
47%
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 | £58,776 | £59,658 | £61,149 | £62,678 | £64,558 | £306,819 |
| Total Expenses | £48,369 | £48,604 | £48,890 | £49,182 | £49,507 | £244,551 |
| Profit Before Tax | £10,407 | £11,054 | £12,259 | £13,495 | £15,052 | £62,268 |
| Profit After Tax | £8,430 | £8,954 | £9,930 | £10,931 | £12,192 | £50,437 |
| Change In Property Value | £9 | £9 | £18,205 | £32,497 | £43,244 | £93,964 |
| Net Return | £8,439 | £8,963 | £28,135 | £43,428 | £55,435 | £144,400 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change