Flat
W4
2 beds
2 baths
Chiswick High Road, London W4
London, England · W4
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£-36,953
↘ -20%After 5 Years
Change In Property Value
£56,776
↗ 10%After 5 Years
Return On Investment
11%
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 | £19,248 | £19,537 | £20,025 | £20,526 | £21,142 | £100,477 |
| Total Expenses | £27,246 | £27,355 | £27,479 | £27,606 | £27,743 | £137,430 |
| Profit Before Tax | £-7,998 | £-7,819 | £-7,454 | £-7,081 | £-6,601 | £-36,953 |
| Profit After Tax | £-7,998 | £-7,819 | £-7,454 | £-7,081 | £-6,601 | £-36,953 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £-7,993 | £-7,813 | £3,546 | £12,555 | £19,528 | £19,823 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -20% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 11% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change