Flat
W3
2 beds
2 baths
Tabbard Apartments, East Acton Lane, London W3
London, England · W3
View property listing
Initial Investment
£34,750First YearProfit From Rental Income
£-5,573
↘ -16%After 5 Years
Change In Property Value
£11,613
↗ 10%After 5 Years
Return On Investment
17%
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 | £4,392 | £4,458 | £4,569 | £4,684 | £4,824 | £22,927 |
| Total Expenses | £5,648 | £5,671 | £5,699 | £5,726 | £5,756 | £28,500 |
| Profit Before Tax | £-1,256 | £-1,213 | £-1,129 | £-1,043 | £-932 | £-5,573 |
| Profit After Tax | £-1,256 | £-1,213 | £-1,129 | £-1,043 | £-932 | £-5,573 |
| Change In Property Value | £1 | £1 | £2,250 | £4,016 | £5,345 | £11,613 |
| Net Return | £-1,255 | £-1,212 | £1,121 | £2,974 | £4,412 | £6,040 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -4% | -3% | 3% | 9% | 13% | 17% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change