Flat
W4
2 beds
1 bath
Chiswick Village, London W4
London, England · W4
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£13,894
↗ 11%After 5 Years
Change In Property Value
£40,775
↗ 10%After 5 Years
Return On Investment
43%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,500 | £25,883 | £26,530 | £27,193 | £28,009 | £133,113 |
| Total Expenses | £22,874 | £23,019 | £23,184 | £23,352 | £23,533 | £115,961 |
| Profit Before Tax | £2,626 | £2,864 | £3,346 | £3,841 | £4,476 | £17,153 |
| Profit After Tax | £2,127 | £2,320 | £2,710 | £3,111 | £3,625 | £13,894 |
| Change In Property Value | £4 | £4 | £7,900 | £14,102 | £18,765 | £40,775 |
| Net Return | £2,131 | £2,323 | £10,610 | £17,213 | £22,391 | £54,669 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 14% | 18% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change