Flat
W3
0 beds
0 baths
High Street, Acton W3
London, England · W3
View property listing
Initial Investment
£362,250First YearProfit From Rental Income
£-153,903
↘ -42%After 5 Years
Change In Property Value
£108,390
↗ 10%After 5 Years
Return On Investment
-13%
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 | £13,800 | £14,007 | £14,357 | £14,716 | £15,158 | £72,038 |
| Total Expenses | £45,039 | £45,105 | £45,183 | £45,263 | £45,350 | £225,941 |
| Profit Before Tax | £-31,239 | £-31,098 | £-30,826 | £-30,547 | £-30,192 | £-153,903 |
| Profit After Tax | £-31,239 | £-31,098 | £-30,826 | £-30,547 | £-30,192 | £-153,903 |
| Change In Property Value | £11 | £11 | £21,000 | £37,486 | £49,883 | £108,390 |
| Net Return | £-31,228 | £-31,088 | £-9,826 | £6,939 | £19,690 | £-45,513 |
| Return From Rental Income (%) | -9% | -9% | -9% | -8% | -8% | -42% |
| Total Net Return (%) | -9% | -9% | -3% | 2% | 5% | -13% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change