Flat
W3
2 beds
2 baths
Portal Way, Acton W3
London, England · W3
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£-46,364
↘ -26%After 5 Years
Change In Property Value
£56,776
↗ 10%After 5 Years
Return On Investment
6%
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 | £21,456 | £21,778 | £22,322 | £22,880 | £23,567 | £112,003 |
| Total Expenses | £31,256 | £31,456 | £31,667 | £31,882 | £32,107 | £158,367 |
| Profit Before Tax | £-9,800 | £-9,678 | £-9,344 | £-9,002 | £-8,540 | £-46,364 |
| Profit After Tax | £-9,800 | £-9,678 | £-9,344 | £-9,002 | £-8,540 | £-46,364 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £-9,794 | £-9,672 | £1,656 | £10,633 | £17,589 | £10,412 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 10% | 6% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change