Flat
W4
1 bed
1 bath
Spencer Road, Chiswick W4
London, England · W4
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£18,753
↗ 16%After 5 Years
Change In Property Value
£37,162
↗ 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 | £23,244 | £23,593 | £24,182 | £24,787 | £25,531 | £121,337 |
| Total Expenses | £19,410 | £19,510 | £19,629 | £19,751 | £19,885 | £98,185 |
| Profit Before Tax | £3,834 | £4,083 | £4,554 | £5,036 | £5,646 | £23,152 |
| Profit After Tax | £3,105 | £3,307 | £3,688 | £4,079 | £4,573 | £18,753 |
| Change In Property Value | £4 | £4 | £7,200 | £12,852 | £17,103 | £37,162 |
| Net Return | £3,109 | £3,311 | £10,889 | £16,932 | £21,676 | £55,915 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| 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