Flat
W4
1 bed
1 bath
Chaseley Drive, Chiswick W4
London, England · W4
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£-21,818
↘ -21%After 5 Years
Change In Property Value
£34,582
↗ 10%After 5 Years
Return On Investment
12%
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 | £12,197 | £12,502 | £12,877 | £61,201 |
| Total Expenses | £16,464 | £16,527 | £16,600 | £16,674 | £16,754 | £83,019 |
| Profit Before Tax | £-4,740 | £-4,627 | £-4,402 | £-4,172 | £-3,877 | £-21,818 |
| Profit After Tax | £-4,740 | £-4,627 | £-4,402 | £-4,172 | £-3,877 | £-21,818 |
| Change In Property Value | £3 | £3 | £6,700 | £11,960 | £15,915 | £34,582 |
| Net Return | £-4,736 | £-4,624 | £2,298 | £7,788 | £12,038 | £12,763 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 12% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change