Flat
W4
2 beds
2 baths
Empire House, Chiswick High Road London W4
London, England · W4
View property listing
Initial Investment
£330,250First YearProfit From Rental Income
£62,799
↗ 19%After 5 Years
Change In Property Value
£100,132
↗ 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 | £62,628 | £63,567 | £65,157 | £66,786 | £68,789 | £326,927 |
| Total Expenses | £49,398 | £49,598 | £49,857 | £50,122 | £50,422 | £249,397 |
| Profit Before Tax | £13,230 | £13,969 | £15,299 | £16,663 | £18,367 | £77,530 |
| Profit After Tax | £10,717 | £11,315 | £12,392 | £13,497 | £14,878 | £62,799 |
| Change In Property Value | £10 | £10 | £19,400 | £34,630 | £46,082 | £100,132 |
| Net Return | £10,726 | £11,325 | £31,793 | £48,127 | £60,960 | £162,931 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 18% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change