Flat W4 1 bed 1 bath

Empire House, Chiswick High Road London W4

London, England · W4

Initial Investment

First Year

£279,000First Year

Profit From Rental Income

After 5 Years

£53,768

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£85,680

↗ 10%After 5 Years

Return On Investment

50%

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	£53,592	£54,396	£55,756	£57,150	£58,864	£279,757
Total Expenses	£42,263	£42,435	£42,657	£42,883	£43,139	£213,378
Profit Before Tax	£11,329	£11,961	£13,099	£14,267	£15,725	£66,380
Profit After Tax	£9,176	£9,688	£10,610	£11,556	£12,737	£53,768
Change In Property Value	£8	£8	£16,600	£29,632	£39,431	£85,680
Net Return	£9,184	£9,696	£27,211	£41,187	£52,168	£139,447
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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