Flat
W4
1 bed
1 bath
Grove Park Gardens, Chiswick, London W4
London, England · W4
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£-22,808
↘ -20%After 5 Years
Change In Property Value
£37,678
↗ 10%After 5 Years
Return On Investment
13%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,780 | £12,972 | £13,296 | £13,628 | £14,037 | £66,713 |
| Total Expenses | £17,759 | £17,825 | £17,900 | £17,977 | £18,061 | £89,521 |
| Profit Before Tax | £-4,979 | £-4,853 | £-4,604 | £-4,349 | £-4,023 | £-22,808 |
| Profit After Tax | £-4,979 | £-4,853 | £-4,604 | £-4,349 | £-4,023 | £-22,808 |
| Change In Property Value | £4 | £4 | £7,300 | £13,031 | £17,340 | £37,678 |
| Net Return | £-4,976 | £-4,849 | £2,696 | £8,682 | £13,317 | £14,870 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -20% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 13% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change