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
£39,129
↗ 25%After 5 Years
Change In Property Value
£50,066
↗ 10%After 5 Years
Return On Investment
56%
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 | £31,320 | £31,790 | £32,585 | £33,399 | £34,401 | £163,495 |
| Total Expenses | £22,877 | £22,936 | £23,026 | £23,119 | £23,230 | £115,188 |
| Profit Before Tax | £8,443 | £8,854 | £9,558 | £10,280 | £11,172 | £48,307 |
| Profit After Tax | £6,839 | £7,172 | £7,742 | £8,327 | £9,049 | £39,129 |
| Change In Property Value | £5 | £5 | £9,700 | £17,315 | £23,041 | £50,066 |
| Net Return | £6,843 | £7,176 | £17,442 | £25,642 | £32,090 | £89,194 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 5% | 11% | 16% | 20% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change