Flat W4 1 bed 1 bath

Empire House, Chiswick High Road London W4

London, England · W4

Initial Investment

First Year

£279,000First Year

Profit From Rental Income

After 5 Years

£-38,605

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£85,680

↗ 10%After 5 Years

Return On Investment

17%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,052	£29,488	£30,225	£30,981	£31,910	£151,655
Total Expenses	£37,835	£37,925	£38,042	£38,161	£38,297	£190,260
Profit Before Tax	£-8,783	£-8,437	£-7,817	£-7,181	£-6,387	£-38,605
Profit After Tax	£-8,783	£-8,437	£-7,817	£-7,181	£-6,387	£-38,605
Change In Property Value	£8	£8	£16,600	£29,632	£39,431	£85,680
Net Return	£-8,775	£-8,429	£8,784	£22,451	£33,044	£47,075
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	-3%	-3%	3%	8%	12%	17%

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