Flat W4 1 bed 1 bath

St Thomas Road, Chiswick W4

London, England · W4

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£-9,727

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£40,894

↗ 14%After 5 Years

Return On Investment

33%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,500	£10,657	£10,817	£11,088	£11,365	£54,428
Total Expenses	£12,703	£12,768	£12,825	£12,894	£12,964	£64,155
Profit Before Tax	£-2,203	£-2,111	£-2,008	£-1,806	£-1,599	£-9,727
Profit After Tax	£-2,203	£-2,111	£-2,008	£-1,806	£-1,599	£-9,727
Change In Property Value	£3	£6,000	£10,710	£14,252	£9,929	£40,894
Net Return	£-2,200	£3,889	£8,702	£12,446	£8,329	£31,167
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-2%	-10%
Total Net Return (%)	-2%	4%	9%	13%	9%	33%

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