Flat
W4
2 beds
2 baths
Chiswick High Road, London W4
London, England · W4
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£-9,134
↘ -5%After 5 Years
Change In Property Value
£74,973
↗ 14%After 5 Years
Return On Investment
36%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,248 | £19,537 | £19,830 | £20,326 | £20,834 | £99,774 |
| Total Expenses | £21,621 | £21,700 | £21,770 | £21,862 | £21,955 | £108,908 |
| Profit Before Tax | £-2,373 | £-2,163 | £-1,940 | £-1,536 | £-1,121 | £-9,134 |
| Profit After Tax | £-2,373 | £-2,163 | £-1,940 | £-1,536 | £-1,121 | £-9,134 |
| Change In Property Value | £6 | £11,000 | £19,635 | £26,129 | £18,203 | £74,973 |
| Net Return | £-2,368 | £8,837 | £17,695 | £24,593 | £17,082 | £65,838 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | -1% | 5% | 10% | 14% | 9% | 36% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change