Flat W4 2 beds 1 bath

Chiswick Village, Chiswick W4

London, England · W4

Initial Investment

First Year

£139,000First Year

Profit From Rental Income

After 5 Years

£-9,423

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£58,615

↗ 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	£15,048	£15,274	£15,503	£15,890	£16,288	£78,003
Total Expenses	£17,340	£17,413	£17,477	£17,557	£17,639	£87,426
Profit Before Tax	£-2,292	£-2,139	£-1,974	£-1,667	£-1,352	£-9,423
Profit After Tax	£-2,292	£-2,139	£-1,974	£-1,667	£-1,352	£-9,423
Change In Property Value	£4	£8,600	£15,351	£20,428	£14,232	£58,615
Net Return	£-2,288	£6,461	£13,377	£18,761	£12,880	£49,192
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	-2%	5%	10%	13%	9%	35%

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