Flat
W3
1 bed
1 bath
York Road, Acton W3
London, England · W3
View property listing
Initial Investment
£86,482First YearProfit From Rental Income
£-16,565
↘ -19%After 5 Years
Change In Property Value
£28,899
↗ 10%After 5 Years
Return On Investment
14%
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 | £10,920 | £11,084 | £11,361 | £11,645 | £11,994 | £57,004 |
| Total Expenses | £14,561 | £14,632 | £14,710 | £14,790 | £14,876 | £73,569 |
| Profit Before Tax | £-3,641 | £-3,548 | £-3,349 | £-3,145 | £-2,881 | £-16,565 |
| Profit After Tax | £-3,641 | £-3,548 | £-3,349 | £-3,145 | £-2,881 | £-16,565 |
| Change In Property Value | £3 | £3 | £5,599 | £9,994 | £13,300 | £28,899 |
| Net Return | £-3,638 | £-3,545 | £2,250 | £6,849 | £10,418 | £12,334 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 14% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change