Flat
W4
1 bed
1 bath
Chaseley Drive, Chiswick W4
London, England · W4
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£-18,163
↘ -17%After 5 Years
Change In Property Value
£34,582
↗ 10%After 5 Years
Return On Investment
16%
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 | £11,724 | £11,900 | £12,197 | £12,502 | £12,877 | £61,201 |
| Total Expenses | £15,764 | £15,811 | £15,869 | £15,928 | £15,993 | £79,364 |
| Profit Before Tax | £-4,040 | £-3,911 | £-3,671 | £-3,425 | £-3,116 | £-18,163 |
| Profit After Tax | £-4,040 | £-3,911 | £-3,671 | £-3,425 | £-3,116 | £-18,163 |
| Change In Property Value | £3 | £3 | £6,700 | £11,960 | £15,915 | £34,582 |
| Net Return | £-4,036 | £-3,908 | £3,029 | £8,534 | £12,799 | £16,419 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 16% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change