Flat
W4
3 beds
1 bath
Chiswick Village, London W4
London, England · W4
View property listing
Initial Investment
£175,750First YearProfit From Rental Income
£-9,184
↘ -5%After 5 Years
Change In Property Value
£72,928
↗ 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 | £18,720 | £19,001 | £19,286 | £19,768 | £20,262 | £97,037 |
| Total Expenses | £21,086 | £21,164 | £21,233 | £21,323 | £21,415 | £106,221 |
| Profit Before Tax | £-2,366 | £-2,163 | £-1,947 | £-1,555 | £-1,153 | £-9,184 |
| Profit After Tax | £-2,366 | £-2,163 | £-1,947 | £-1,555 | £-1,153 | £-9,184 |
| Change In Property Value | £5 | £10,700 | £19,100 | £25,416 | £17,707 | £72,928 |
| Net Return | £-2,360 | £8,537 | £17,152 | £23,861 | £16,553 | £63,744 |
| 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