Flat
W4
2 beds
1 bath
Chiswick High Road, London W4
London, England · W4
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£-9,199
↘ -5%After 5 Years
Change In Property Value
£71,565
↗ 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 | £18,372 | £18,648 | £18,927 | £19,400 | £19,885 | £95,233 |
| Total Expenses | £20,729 | £20,807 | £20,876 | £20,965 | £21,056 | £104,432 |
| Profit Before Tax | £-2,357 | £-2,159 | £-1,948 | £-1,564 | £-1,170 | £-9,199 |
| Profit After Tax | £-2,357 | £-2,159 | £-1,948 | £-1,564 | £-1,170 | £-9,199 |
| Change In Property Value | £5 | £10,500 | £18,743 | £24,941 | £17,376 | £71,565 |
| Net Return | £-2,352 | £8,341 | £16,794 | £23,377 | £16,205 | £62,366 |
| 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