Flat
W4
1 bed
1 bath
Chiswick High Road, London W4
London, England · W4
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£-9,403
↘ -7%After 5 Years
Change In Property Value
£57,933
↗ 14%After 5 Years
Return On Investment
35%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,880 | £15,103 | £15,330 | £15,713 | £16,106 | £77,132 |
| Total Expenses | £17,162 | £17,235 | £17,298 | £17,379 | £17,460 | £86,534 |
| Profit Before Tax | £-2,282 | £-2,131 | £-1,969 | £-1,666 | £-1,355 | £-9,403 |
| Profit After Tax | £-2,282 | £-2,131 | £-1,969 | £-1,666 | £-1,355 | £-9,403 |
| Change In Property Value | £4 | £8,500 | £15,173 | £20,190 | £14,066 | £57,933 |
| Net Return | £-2,278 | £6,369 | £13,204 | £18,525 | £12,711 | £48,531 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | 5% | 10% | 13% | 9% | 35% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change