Flat W4 2 beds 1 bath

Chiswick Village, Chiswick W4

London, England · W4

Initial Investment

First Year

£139,000First Year

Profit From Rental Income

After 5 Years

£19,946

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£44,388

↗ 10%After 5 Years

Return On Investment

46%

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	£27,768	£28,185	£28,889	£29,611	£30,500	£144,953
Total Expenses	£23,769	£23,901	£24,056	£24,215	£24,387	£120,328
Profit Before Tax	£3,999	£4,283	£4,833	£5,397	£6,112	£24,625
Profit After Tax	£3,239	£3,470	£3,915	£4,371	£4,951	£19,946
Change In Property Value	£4	£4	£8,600	£15,351	£20,428	£44,388
Net Return	£3,243	£3,474	£12,515	£19,723	£25,379	£64,334
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	2%	2%	9%	14%	18%	46%

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