Flat W4 2 beds 2 baths

Empire House, Chiswick High Road London W4

London, England · W4

Initial Investment

First Year

£330,250First Year

Profit From Rental Income

After 5 Years

£-8,123

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£132,225

↗ 14%After 5 Years

Return On Investment

38%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,948	£34,457	£34,974	£35,848	£36,745	£175,972
Total Expenses	£36,605	£36,705	£36,798	£36,927	£37,060	£184,095
Profit Before Tax	£-2,657	£-2,248	£-1,824	£-1,079	£-315	£-8,123
Profit After Tax	£-2,657	£-2,248	£-1,824	£-1,079	£-315	£-8,123
Change In Property Value	£10	£19,400	£34,629	£46,082	£32,104	£132,225
Net Return	£-2,647	£17,152	£32,805	£45,003	£31,789	£124,102
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
Total Net Return (%)	-1%	5%	10%	14%	10%	38%

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