Flat
W3
2 beds
2 baths
Icon Tower, 8 Portal Way, London W3
London, England · W3
View property listing
Initial Investment
£292,650First YearProfit From Rental Income
£48,052
↗ 16%After 5 Years
Change In Property Value
£89,706
↗ 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 | £56,112 | £56,954 | £58,378 | £59,837 | £61,632 | £292,912 |
| Total Expenses | £46,200 | £46,424 | £46,698 | £46,978 | £47,288 | £233,589 |
| Profit Before Tax | £9,912 | £10,529 | £11,679 | £12,859 | £14,344 | £59,324 |
| Profit After Tax | £8,029 | £8,529 | £9,460 | £10,416 | £11,619 | £48,052 |
| Change In Property Value | £9 | £9 | £17,380 | £31,024 | £41,284 | £89,706 |
| Net Return | £8,038 | £8,537 | £26,841 | £41,440 | £52,903 | £137,758 |
| 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