Flat W4 2 beds 1 bath

Chiswick Village, Chiswick W4

London, England · W4

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£15,040

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£40,775

↗ 10%After 5 Years

Return On Investment

44%

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	£25,500	£25,883	£26,530	£27,193	£28,009	£133,113
Total Expenses	£22,603	£22,742	£22,900	£23,063	£23,238	£114,546
Profit Before Tax	£2,897	£3,141	£3,629	£4,130	£4,771	£18,568
Profit After Tax	£2,347	£2,544	£2,940	£3,345	£3,864	£15,040
Change In Property Value	£4	£4	£7,900	£14,102	£18,765	£40,775
Net Return	£2,351	£2,548	£10,840	£17,447	£22,630	£55,815
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	2%	9%	14%	18%	44%

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