Flat
TW9
1 bed
1 bath
Sandycombe Road, Chiswick TW9
London, England · TW9
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£-26,247
↘ -23%After 5 Years
Change In Property Value
£37,678
↗ 10%After 5 Years
Return On Investment
10%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,048 | £12,229 | £12,534 | £12,848 | £13,233 | £62,892 |
| Total Expenses | £17,686 | £17,750 | £17,824 | £17,899 | £17,980 | £89,139 |
| Profit Before Tax | £-5,638 | £-5,522 | £-5,289 | £-5,051 | £-4,747 | £-26,247 |
| Profit After Tax | £-5,638 | £-5,522 | £-5,289 | £-5,051 | £-4,747 | £-26,247 |
| Change In Property Value | £4 | £4 | £7,300 | £13,031 | £17,340 | £37,678 |
| Net Return | £-5,635 | £-5,518 | £2,011 | £7,980 | £12,593 | £11,431 |
| Return From Rental Income (%) | -5% | -5% | -5% | -4% | -4% | -23% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 11% | 10% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change