Flat
W4
1 bed
1 bath
Chiswick High Road, London W4
London, England · W4
View property listing
Initial Investment
£223,000First YearProfit From Rental Income
£54,839
↗ 25%After 5 Years
Change In Property Value
£69,163
↗ 10%After 5 Years
Return On Investment
56%
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 | £43,260 | £43,909 | £45,007 | £46,132 | £47,516 | £225,823 |
| Total Expenses | £31,411 | £31,488 | £31,608 | £31,732 | £31,881 | £158,120 |
| Profit Before Tax | £11,849 | £12,421 | £13,398 | £14,400 | £15,635 | £67,703 |
| Profit After Tax | £9,597 | £10,061 | £10,853 | £11,664 | £12,664 | £54,839 |
| Change In Property Value | £7 | £7 | £13,400 | £23,919 | £31,830 | £69,163 |
| Net Return | £9,604 | £10,068 | £24,253 | £35,583 | £44,494 | £124,003 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 5% | 11% | 16% | 20% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change