Flat
W4
1 bed
1 bath
Chiswick High Road, London W4
London, England · W4
View property listing
Initial Investment
£223,000First YearProfit From Rental Income
£-8,845
↘ -4%After 5 Years
Change In Property Value
£91,330
↗ 14%After 5 Years
Return On Investment
37%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,448 | £23,800 | £24,157 | £24,761 | £25,380 | £121,545 |
| Total Expenses | £25,902 | £25,987 | £26,064 | £26,166 | £26,271 | £130,390 |
| Profit Before Tax | £-2,454 | £-2,188 | £-1,907 | £-1,406 | £-891 | £-8,845 |
| Profit After Tax | £-2,454 | £-2,188 | £-1,907 | £-1,406 | £-891 | £-8,845 |
| Change In Property Value | £7 | £13,400 | £23,919 | £31,830 | £22,175 | £91,330 |
| Net Return | £-2,447 | £11,213 | £22,012 | £30,424 | £21,284 | £82,485 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | 5% | 10% | 14% | 10% | 37% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change