Flat
W4
1 bed
1 bath
Chiswick High Road, London W4
London, England · W4
View property listing
Initial Investment
£158,250First YearProfit From Rental Income
£-26,881
↘ -17%After 5 Years
Change In Property Value
£50,066
↗ 10%After 5 Years
Return On Investment
15%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,980 | £17,235 | £17,666 | £18,107 | £18,650 | £88,638 |
| Total Expenses | £22,940 | £23,012 | £23,098 | £23,186 | £23,283 | £115,519 |
| Profit Before Tax | £-5,960 | £-5,777 | £-5,432 | £-5,079 | £-4,632 | £-26,881 |
| Profit After Tax | £-5,960 | £-5,777 | £-5,432 | £-5,079 | £-4,632 | £-26,881 |
| Change In Property Value | £5 | £5 | £9,700 | £17,315 | £23,041 | £50,066 |
| Net Return | £-5,956 | £-5,772 | £4,268 | £12,236 | £18,409 | £23,185 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change