Flat W4 1 bed 1 bath

Grove Park Gardens, Chiswick, London W4

London, England · W4

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£-9,547

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£49,755

↗ 14%After 5 Years

Return On Investment

35%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,780	£12,972	£13,166	£13,495	£13,833	£66,246
Total Expenses	£15,022	£15,091	£15,152	£15,226	£15,303	£75,793
Profit Before Tax	£-2,242	£-2,119	£-1,985	£-1,731	£-1,470	£-9,547
Profit After Tax	£-2,242	£-2,119	£-1,985	£-1,731	£-1,470	£-9,547
Change In Property Value	£4	£7,300	£13,031	£17,340	£12,080	£49,755
Net Return	£-2,238	£5,181	£11,045	£15,609	£10,610	£40,208
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	-2%	4%	10%	13%	9%	35%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change