Flat
W4
1 bed
1 bath
Wilkinson Way, Chiswick, London W4
London, England · W4
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£-20,625
↘ -22%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
11%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,500 | £10,657 | £10,924 | £11,197 | £11,533 | £54,811 |
| Total Expenses | £14,953 | £15,014 | £15,084 | £15,155 | £15,231 | £75,437 |
| Profit Before Tax | £-4,453 | £-4,357 | £-4,160 | £-3,958 | £-3,698 | £-20,625 |
| Profit After Tax | £-4,453 | £-4,357 | £-4,160 | £-3,958 | £-3,698 | £-20,625 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £-4,450 | £-4,354 | £1,840 | £6,752 | £10,554 | £10,343 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 11% | 11% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change