Flat W4 1 bed 1 bath

Chaseley Drive, Chiswick W4

London, England · W4

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£22,962

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£34,582

↗ 10%After 5 Years

Return On Investment

54%

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	£21,624	£21,948	£22,497	£23,059	£23,751	£112,880
Total Expenses	£16,754	£16,816	£16,899	£16,983	£17,080	£84,532
Profit Before Tax	£4,870	£5,132	£5,598	£6,076	£6,671	£28,348
Profit After Tax	£3,945	£4,157	£4,535	£4,922	£5,403	£22,962
Change In Property Value	£3	£3	£6,700	£11,960	£15,915	£34,582
Net Return	£3,948	£4,161	£11,235	£16,881	£21,318	£57,544
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	11%	16%	20%	54%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change