Flat
TW9
1 bed
1 bath
Sandycombe Road, Chiswick TW9
London, England · TW9
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£-12,962
↘ -11%After 5 Years
Change In Property Value
£49,755
↗ 14%After 5 Years
Return On Investment
32%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,048 | £12,229 | £12,412 | £12,722 | £13,041 | £62,452 |
| Total Expenses | £14,949 | £15,017 | £15,076 | £15,149 | £15,223 | £75,414 |
| Profit Before Tax | £-2,901 | £-2,788 | £-2,664 | £-2,426 | £-2,183 | £-12,962 |
| Profit After Tax | £-2,901 | £-2,788 | £-2,664 | £-2,426 | £-2,183 | £-12,962 |
| Change In Property Value | £4 | £7,300 | £13,031 | £17,340 | £12,080 | £49,755 |
| Net Return | £-2,897 | £4,512 | £10,367 | £14,914 | £9,897 | £36,793 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -2% | 4% | 9% | 13% | 9% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change