Flat
W4
1 bed
1 bath
Thames Road, Chiswick W4
London, England · W4
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£-9,597
↘ -9%After 5 Years
Change In Property Value
£47,710
↗ 14%After 5 Years
Return On Investment
34%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,252 | £12,436 | £12,622 | £12,938 | £13,261 | £63,509 |
| Total Expenses | £14,486 | £14,555 | £14,614 | £14,688 | £14,763 | £73,106 |
| Profit Before Tax | £-2,234 | £-2,119 | £-1,992 | £-1,750 | £-1,502 | £-9,597 |
| Profit After Tax | £-2,234 | £-2,119 | £-1,992 | £-1,750 | £-1,502 | £-9,597 |
| Change In Property Value | £4 | £7,000 | £12,495 | £16,627 | £11,584 | £47,710 |
| Net Return | £-2,231 | £4,881 | £10,503 | £14,877 | £10,082 | £38,113 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | 4% | 9% | 13% | 9% | 34% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change