Flat W3 2 beds 2 baths

Icon Tower, 8 Portal Way, London W3

London, England · W3

Initial Investment

First Year

£307,087First Year

Profit From Rental Income

After 5 Years

£35,750

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£93,964

↗ 10%After 5 Years

Return On Investment

42%

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	£50,052	£50,803	£52,073	£53,375	£54,976	£261,278
Total Expenses	£43,119	£43,240	£43,410	£43,584	£43,787	£217,142
Profit Before Tax	£6,933	£7,562	£8,662	£9,790	£11,189	£44,136
Profit After Tax	£5,615	£6,125	£7,017	£7,930	£9,063	£35,750
Change In Property Value	£9	£9	£18,205	£32,497	£43,244	£93,964
Net Return	£5,625	£6,135	£25,222	£40,427	£52,306	£129,714
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	2%	8%	13%	17%	42%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change