Flat W4 2 beds 2 baths

Chiswick High Road, London W4

London, England · W4

Initial Investment

First Year

£215,825First Year

Profit From Rental Income

After 5 Years

£-8,906

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£88,536

↗ 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	£22,728	£23,069	£23,415	£24,000	£24,600	£117,813
Total Expenses	£25,170	£25,255	£25,330	£25,431	£25,533	£126,719
Profit Before Tax	£-2,442	£-2,186	£-1,915	£-1,430	£-933	£-8,906
Profit After Tax	£-2,442	£-2,186	£-1,915	£-1,430	£-933	£-8,906
Change In Property Value	£6	£12,990	£23,187	£30,856	£21,496	£88,536
Net Return	£-2,436	£10,804	£21,272	£29,426	£20,563	£79,630
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	-1%	5%	10%	14%	10%	37%

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