Flat W4 2 beds 2 baths

Edmunds House, Colonial Drive, Chiswick W4

London, England · W4

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£-8,940

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£85,196

↗ 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	£21,876	£22,204	£22,537	£23,101	£23,678	£113,396
Total Expenses	£24,297	£24,380	£24,454	£24,552	£24,653	£122,336
Profit Before Tax	£-2,421	£-2,176	£-1,917	£-1,452	£-975	£-8,940
Profit After Tax	£-2,421	£-2,176	£-1,917	£-1,452	£-975	£-8,940
Change In Property Value	£6	£12,500	£22,313	£29,692	£20,685	£85,196
Net Return	£-2,415	£10,324	£20,396	£28,240	£19,711	£76,257
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