Flat
W4
2 beds
1 bath
Chiswick Village, London W4
London, England · W4
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£-37,702
↘ -30%After 5 Years
Change In Property Value
£40,775
↗ 10%After 5 Years
Return On Investment
2%
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 | £13,824 | £14,031 | £14,382 | £14,742 | £15,184 | £72,163 |
| Total Expenses | £21,706 | £21,834 | £21,969 | £22,107 | £22,250 | £109,866 |
| Profit Before Tax | £-7,882 | £-7,802 | £-7,587 | £-7,365 | £-7,066 | £-37,702 |
| Profit After Tax | £-7,882 | £-7,802 | £-7,587 | £-7,365 | £-7,066 | £-37,702 |
| Change In Property Value | £4 | £4 | £7,900 | £14,102 | £18,765 | £40,775 |
| Net Return | £-7,878 | £-7,798 | £314 | £6,737 | £11,699 | £3,073 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| Total Net Return (%) | -6% | -6% | 0% | 5% | 9% | 2% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change