Flat
W4
1 bed
1 bath
Thames Road, Chiswick W4
London, England · W4
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£-22,313
↘ -20%After 5 Years
Change In Property Value
£36,130
↗ 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 | £12,252 | £12,436 | £12,747 | £13,065 | £13,457 | £63,957 |
| Total Expenses | £17,111 | £17,176 | £17,250 | £17,326 | £17,407 | £86,270 |
| Profit Before Tax | £-4,859 | £-4,740 | £-4,503 | £-4,260 | £-3,950 | £-22,313 |
| Profit After Tax | £-4,859 | £-4,740 | £-4,503 | £-4,260 | £-3,950 | £-22,313 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £-4,856 | £-4,737 | £2,497 | £8,235 | £12,677 | £13,817 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -20% |
| 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