Flat
W4
0 beds
0 baths
The Avenue, Chiswick W4
London, England · W4
View property listing
Initial Investment
£12,700First YearProfit From Rental Income
£-10,341
↘ -81%After 5 Years
Change In Property Value
£5,316
↗ 14%After 5 Years
Return On Investment
-40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £1,368 | £1,389 | £1,409 | £1,445 | £1,481 | £7,091 |
| Total Expenses | £3,392 | £3,444 | £3,487 | £3,532 | £3,578 | £17,433 |
| Profit Before Tax | £-2,024 | £-2,055 | £-2,077 | £-2,088 | £-2,098 | £-10,341 |
| Profit After Tax | £-2,024 | £-2,055 | £-2,077 | £-2,088 | £-2,098 | £-10,341 |
| Change In Property Value | £0 | £780 | £1,392 | £1,853 | £1,291 | £5,316 |
| Net Return | £-2,023 | £-1,275 | £-685 | £-235 | £-807 | £-5,025 |
| Return From Rental Income (%) | -16% | -16% | -16% | -16% | -17% | -81% |
| Total Net Return (%) | -16% | -10% | -5% | -2% | -6% | -40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change