Flat
W4
1 bed
1 bath
Fauconberg Road, Chiswick W4
London, England · W4
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£-9,482
↘ -8%After 5 Years
Change In Property Value
£53,162
↗ 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 | £13,656 | £13,861 | £14,069 | £14,420 | £14,781 | £70,787 |
| Total Expenses | £15,914 | £15,984 | £16,046 | £16,123 | £16,202 | £80,269 |
| Profit Before Tax | £-2,258 | £-2,123 | £-1,977 | £-1,703 | £-1,421 | £-9,482 |
| Profit After Tax | £-2,258 | £-2,123 | £-1,977 | £-1,703 | £-1,421 | £-9,482 |
| Change In Property Value | £4 | £7,800 | £13,923 | £18,528 | £12,908 | £53,162 |
| Net Return | £-2,254 | £5,677 | £11,946 | £16,825 | £11,487 | £43,680 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| 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