Flat
W4
1 bed
1 bath
Fauconberg Road, Chiswick W4
London, England · W4
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£-23,652
↘ -19%After 5 Years
Change In Property Value
£40,259
↗ 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 | £13,656 | £13,861 | £14,207 | £14,563 | £14,999 | £71,286 |
| Total Expenses | £18,839 | £18,905 | £18,983 | £19,062 | £19,149 | £94,938 |
| Profit Before Tax | £-5,183 | £-5,044 | £-4,776 | £-4,500 | £-4,149 | £-23,652 |
| Profit After Tax | £-5,183 | £-5,044 | £-4,776 | £-4,500 | £-4,149 | £-23,652 |
| Change In Property Value | £4 | £4 | £7,800 | £13,923 | £18,528 | £40,259 |
| Net Return | £-5,179 | £-5,041 | £3,025 | £9,423 | £14,379 | £16,607 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | -4% | -4% | 2% | 8% | 12% | 13% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change