Flat
W4
2 beds
2 baths
Chiswick High Road, London W4
London, England · W4
View property listing
Initial Investment
£214,250First YearProfit From Rental Income
£-32,349
↘ -15%After 5 Years
Change In Property Value
£66,582
↗ 10%After 5 Years
Return On Investment
16%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,572 | £22,911 | £23,483 | £24,070 | £24,793 | £117,829 |
| Total Expenses | £29,848 | £29,927 | £30,028 | £30,130 | £30,245 | £150,178 |
| Profit Before Tax | £-7,276 | £-7,017 | £-6,544 | £-6,060 | £-5,453 | £-32,349 |
| Profit After Tax | £-7,276 | £-7,017 | £-6,544 | £-6,060 | £-5,453 | £-32,349 |
| Change In Property Value | £6 | £6 | £12,900 | £23,027 | £30,642 | £66,582 |
| Net Return | £-7,269 | £-7,010 | £6,356 | £16,967 | £25,190 | £34,233 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -15% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change