Flat W4 3 beds 1 bath

Chiswick Village, London W4

London, England · W4

Initial Investment

First Year

£175,750First Year

Profit From Rental Income

After 5 Years

£-28,625

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£55,227

↗ 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	£18,720	£19,001	£19,476	£19,963	£20,562	£97,721
Total Expenses	£25,098	£25,172	£25,263	£25,355	£25,458	£126,346
Profit Before Tax	£-6,378	£-6,171	£-5,787	£-5,393	£-4,896	£-28,625
Profit After Tax	£-6,378	£-6,171	£-5,787	£-5,393	£-4,896	£-28,625
Change In Property Value	£5	£5	£10,700	£19,100	£25,416	£55,227
Net Return	£-6,373	£-6,166	£4,913	£13,707	£20,520	£26,602
Return From Rental Income (%)	-4%	-4%	-3%	-3%	-3%	-16%
Total Net Return (%)	-4%	-4%	3%	8%	12%	15%

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