Flat
W4
2 beds
2 baths
Chiswick High Road, London W4
London, England · W4
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£31,946
↗ 18%After 5 Years
Change In Property Value
£56,776
↗ 10%After 5 Years
Return On Investment
49%
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 | £35,508 | £36,041 | £36,942 | £37,865 | £39,001 | £185,357 |
| Total Expenses | £28,872 | £29,006 | £29,171 | £29,340 | £29,528 | £145,918 |
| Profit Before Tax | £6,636 | £7,035 | £7,771 | £8,525 | £9,473 | £39,439 |
| Profit After Tax | £5,375 | £5,698 | £6,294 | £6,905 | £7,673 | £31,946 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £5,381 | £5,704 | £17,294 | £26,541 | £33,802 | £88,721 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change