Flat
W4
1 bed
1 bath
Chiswick Road, Chiswick W4
London, England · W4
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£-9,756
↘ -11%After 5 Years
Change In Property Value
£38,168
↗ 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 | £9,804 | £9,951 | £10,100 | £10,353 | £10,612 | £50,820 |
| Total Expenses | £11,989 | £12,054 | £12,110 | £12,177 | £12,246 | £60,576 |
| Profit Before Tax | £-2,185 | £-2,103 | £-2,010 | £-1,824 | £-1,634 | £-9,756 |
| Profit After Tax | £-2,185 | £-2,103 | £-2,010 | £-1,824 | £-1,634 | £-9,756 |
| Change In Property Value | £3 | £5,600 | £9,996 | £13,302 | £9,267 | £38,168 |
| Net Return | £-2,183 | £3,497 | £7,986 | £11,478 | £7,633 | £28,412 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | 4% | 9% | 13% | 9% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change