Flat W3 2 beds 2 baths

Uxbridge Road, Acton W3

London, England · W3

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£-27,072

↘ -20%After 5 Years

Change In Property Value

After 5 Years

£43,872

↗ 10%After 5 Years

Return On Investment

12%

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	£16,572	£16,821	£17,241	£17,672	£18,202	£86,508
Total Expenses	£22,468	£22,584	£22,711	£22,840	£22,978	£113,580
Profit Before Tax	£-5,896	£-5,763	£-5,470	£-5,168	£-4,775	£-27,072
Profit After Tax	£-5,896	£-5,763	£-5,470	£-5,168	£-4,775	£-27,072
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£-5,892	£-5,759	£3,031	£10,005	£15,415	£16,800
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-20%
Total Net Return (%)	-4%	-4%	2%	7%	11%	12%

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