Flat
W3
0 beds
1 bath
Victoria Road, Acton W3
London, England · W3
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£-13,170
↘ -24%After 5 Years
Change In Property Value
£18,581
↗ 10%After 5 Years
Return On Investment
10%
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 | £7,020 | £7,125 | £7,303 | £7,486 | £7,711 | £36,645 |
| Total Expenses | £9,844 | £9,900 | £9,961 | £10,023 | £10,088 | £49,815 |
| Profit Before Tax | £-2,824 | £-2,775 | £-2,657 | £-2,537 | £-2,377 | £-13,170 |
| Profit After Tax | £-2,824 | £-2,775 | £-2,657 | £-2,537 | £-2,377 | £-13,170 |
| Change In Property Value | £2 | £2 | £3,600 | £6,426 | £8,551 | £18,581 |
| Net Return | £-2,822 | £-2,773 | £943 | £3,889 | £6,174 | £5,411 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -24% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 11% | 10% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change