Flat
W4
2 beds
1 bath
Chiswick Village, Chiswick W4
London, England · W4
View property listing
Initial Investment
£139,000First YearProfit From Rental Income
£-25,047
↘ -18%After 5 Years
Change In Property Value
£44,388
↗ 10%After 5 Years
Return On Investment
14%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,048 | £15,274 | £15,656 | £16,047 | £16,528 | £78,553 |
| Total Expenses | £20,565 | £20,634 | £20,715 | £20,798 | £20,889 | £103,600 |
| Profit Before Tax | £-5,517 | £-5,360 | £-5,059 | £-4,751 | £-4,360 | £-25,047 |
| Profit After Tax | £-5,517 | £-5,360 | £-5,059 | £-4,751 | £-4,360 | £-25,047 |
| Change In Property Value | £4 | £4 | £8,600 | £15,351 | £20,428 | £44,388 |
| Net Return | £-5,513 | £-5,356 | £3,541 | £10,600 | £16,068 | £19,341 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change