Flat W4 0 beds 0 baths

Building, 276, Chiswick High Road, Chiswick W4

London, England · W4

Initial Investment

First Year

£462,250First Year

Profit From Rental Income

After 5 Years

£-7,300

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£177,208

↗ 14%After 5 Years

Return On Investment

37%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£45,504	£46,187	£46,879	£48,051	£49,253	£235,874
Total Expenses	£48,378	£48,496	£48,606	£48,765	£48,928	£243,174
Profit Before Tax	£-2,874	£-2,310	£-1,727	£-714	£324	£-7,300
Profit After Tax	£-2,874	£-2,310	£-1,727	£-714	£324	£-7,300
Change In Property Value	£13	£26,000	£46,410	£61,759	£43,025	£177,208
Net Return	£-2,861	£23,691	£44,683	£61,045	£43,350	£169,908
Return From Rental Income (%)	-1%	0%	0%	0%	0%	-2%
Total Net Return (%)	-1%	5%	10%	13%	9%	37%

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