Flat W4 2 beds 2 baths

126 Barrowgate Rd, Chiswick W4

London, England · W4

Initial Investment

First Year

£301,750First Year

Profit From Rental Income

After 5 Years

£-8,318

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£122,001

↗ 14%After 5 Years

Return On Investment

38%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,320	£31,790	£32,267	£33,073	£33,900	£162,350
Total Expenses	£33,929	£34,026	£34,114	£34,237	£34,362	£170,667
Profit Before Tax	£-2,609	£-2,236	£-1,848	£-1,163	£-462	£-8,318
Profit After Tax	£-2,609	£-2,236	£-1,848	£-1,163	£-462	£-8,318
Change In Property Value	£9	£17,900	£31,952	£42,519	£29,621	£122,001
Net Return	£-2,600	£15,664	£30,104	£41,355	£29,159	£113,684
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	-1%	5%	10%	14%	10%	38%

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