Flat W4 1 bed 1 bath

Chiswick High Road, London W4

London, England · W4

Initial Investment

First Year

£158,250First Year

Profit From Rental Income

After 5 Years

£-9,258

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£66,112

↗ 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	£16,980	£17,235	£17,493	£17,931	£18,379	£88,017
Total Expenses	£19,303	£19,378	£19,445	£19,531	£19,618	£97,275
Profit Before Tax	£-2,323	£-2,144	£-1,952	£-1,600	£-1,239	£-9,258
Profit After Tax	£-2,323	£-2,144	£-1,952	£-1,600	£-1,239	£-9,258
Change In Property Value	£5	£9,700	£17,315	£23,041	£16,052	£66,112
Net Return	£-2,318	£7,556	£15,363	£21,441	£14,812	£56,854
Return From Rental Income (%)	-1%	-1%	-1%	-1%	-1%	-6%
Total Net Return (%)	-1%	5%	10%	14%	9%	36%

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