Flat W4 2 beds 2 baths

Empire House, Chiswick High Road London W4

London, England · W4

Initial Investment

First Year

£330,250First Year

Profit From Rental Income

After 5 Years

£-43,375

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£100,132

↗ 10%After 5 Years

Return On Investment

17%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,948	£34,457	£35,319	£36,202	£37,288	£177,213
Total Expenses	£43,880	£43,976	£44,106	£44,238	£44,389	£220,588
Profit Before Tax	£-9,932	£-9,519	£-8,787	£-8,036	£-7,101	£-43,375
Profit After Tax	£-9,932	£-9,519	£-8,787	£-8,036	£-7,101	£-43,375
Change In Property Value	£10	£10	£19,400	£34,630	£46,082	£100,132
Net Return	£-9,922	£-9,510	£10,613	£26,594	£38,981	£56,757
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	-3%	-3%	3%	8%	12%	17%

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