Flat W4 2 beds 1 bath

Chiswick Village, London W4

London, England · W4

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£-23,855

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£40,775

↗ 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	£13,824	£14,031	£14,382	£14,742	£15,184	£72,163
Total Expenses	£19,054	£19,121	£19,199	£19,279	£19,365	£96,018
Profit Before Tax	£-5,230	£-5,089	£-4,817	£-4,537	£-4,182	£-23,855
Profit After Tax	£-5,230	£-5,089	£-4,817	£-4,537	£-4,182	£-23,855
Change In Property Value	£4	£4	£7,900	£14,102	£18,765	£40,775
Net Return	£-5,226	£-5,085	£3,084	£9,565	£14,584	£16,921
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-19%
Total Net Return (%)	-4%	-4%	2%	8%	12%	13%

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