Flat
W4
1 bed
1 bath
Chaseley Drive, Chiswick W4
London, England · W4
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£-9,647
↘ -9%After 5 Years
Change In Property Value
£45,665
↗ 14%After 5 Years
Return On Investment
34%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,724 | £11,900 | £12,078 | £12,380 | £12,690 | £60,772 |
| Total Expenses | £13,951 | £14,019 | £14,077 | £14,149 | £14,223 | £70,420 |
| Profit Before Tax | £-2,227 | £-2,119 | £-1,999 | £-1,769 | £-1,533 | £-9,647 |
| Profit After Tax | £-2,227 | £-2,119 | £-1,999 | £-1,769 | £-1,533 | £-9,647 |
| Change In Property Value | £3 | £6,700 | £11,960 | £15,915 | £11,087 | £45,665 |
| Net Return | £-2,224 | £4,581 | £9,961 | £14,146 | £9,554 | £36,018 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | 4% | 9% | 13% | 9% | 34% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change