Flat
W4
1 bed
1 bath
Dewsbury Court, Chiswick W4
London, England · W4
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£-13,277
↘ -16%After 5 Years
Change In Property Value
£27,872
↗ 10%After 5 Years
Return On Investment
18%
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 | £9,456 | £9,598 | £9,838 | £10,084 | £10,386 | £49,362 |
| Total Expenses | £12,451 | £12,483 | £12,524 | £12,566 | £12,613 | £62,638 |
| Profit Before Tax | £-2,995 | £-2,885 | £-2,687 | £-2,483 | £-2,227 | £-13,277 |
| Profit After Tax | £-2,995 | £-2,885 | £-2,687 | £-2,483 | £-2,227 | £-13,277 |
| Change In Property Value | £3 | £3 | £5,400 | £9,639 | £12,827 | £27,872 |
| Net Return | £-2,992 | £-2,883 | £2,714 | £7,157 | £10,600 | £14,595 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -4% | -3% | 3% | 9% | 13% | 18% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change