Flat W4 0 beds 0 baths

Chiswick High Road, London W4

London, England · W4

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£-9,264

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£68,157

↗ 14%After 5 Years

Return On Investment

36%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,496	£17,758	£18,025	£18,475	£18,937	£90,692
Total Expenses	£19,837	£19,913	£19,981	£20,068	£20,157	£99,956
Profit Before Tax	£-2,341	£-2,155	£-1,956	£-1,592	£-1,219	£-9,264
Profit After Tax	£-2,341	£-2,155	£-1,956	£-1,592	£-1,219	£-9,264
Change In Property Value	£5	£10,000	£17,850	£23,753	£16,548	£68,157
Net Return	£-2,336	£7,845	£15,894	£22,161	£15,329	£58,893
Return From Rental Income (%)	-1%	-1%	-1%	-1%	-1%	-6%
Total Net Return (%)	-1%	5%	10%	14%	9%	36%

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