Terraced W4 3 beds 2 baths

St Georges Road, Chiswick W4

London, England · W4

Initial Investment

First Year

£502,250First Year

Profit From Rental Income

After 5 Years

£-30,415

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£144,520

↗ 10%After 5 Years

Return On Investment

23%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£53,196	£53,994	£55,344	£56,727	£58,429	£277,690
Total Expenses	£61,365	£61,456	£61,602	£61,751	£61,932	£308,105
Profit Before Tax	£-8,169	£-7,462	£-6,258	£-5,024	£-3,503	£-30,415
Profit After Tax	£-8,169	£-7,462	£-6,258	£-5,024	£-3,503	£-30,415
Change In Property Value	£14	£14	£28,001	£49,981	£66,510	£144,520
Net Return	£-8,155	£-7,448	£21,743	£44,957	£63,008	£114,105
Return From Rental Income (%)	-2%	-1%	-1%	-1%	-1%	-6%
Total Net Return (%)	-2%	-1%	4%	9%	13%	23%

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