Flat
W4
1 bed
1 bath
Empire House, Chiswick High Road London W4
London, England · W4
View property listing
Initial Investment
£279,000First YearProfit From Rental Income
£-8,441
↘ -3%After 5 Years
Change In Property Value
£113,141
↗ 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 | £29,052 | £29,488 | £29,930 | £30,678 | £31,445 | £150,594 |
| Total Expenses | £31,610 | £31,704 | £31,789 | £31,906 | £32,025 | £159,035 |
| Profit Before Tax | £-2,558 | £-2,216 | £-1,859 | £-1,228 | £-580 | £-8,441 |
| Profit After Tax | £-2,558 | £-2,216 | £-1,859 | £-1,228 | £-580 | £-8,441 |
| Change In Property Value | £8 | £16,600 | £29,631 | £39,431 | £27,470 | £113,141 |
| Net Return | £-2,550 | £14,384 | £27,772 | £38,203 | £26,890 | £104,699 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | 5% | 10% | 14% | 10% | 38% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change