Flat
W4
3 beds
3 baths
Palladian Gardens, Chiswick W4
London, England · W4
View property listing
Initial Investment
£482,250First YearProfit From Rental Income
£-95,397
↘ -20%After 5 Years
Change In Property Value
£139,359
↗ 10%After 5 Years
Return On Investment
9%
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 | £47,256 | £47,965 | £49,164 | £50,393 | £51,905 | £246,683 |
| Total Expenses | £67,787 | £68,076 | £68,400 | £68,732 | £69,085 | £342,080 |
| Profit Before Tax | £-20,531 | £-20,111 | £-19,236 | £-18,338 | £-17,180 | £-95,397 |
| Profit After Tax | £-20,531 | £-20,111 | £-19,236 | £-18,338 | £-17,180 | £-95,397 |
| Change In Property Value | £14 | £14 | £27,001 | £48,196 | £64,135 | £139,359 |
| Net Return | £-20,517 | £-20,098 | £7,764 | £29,857 | £46,955 | £43,961 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -20% |
| Total Net Return (%) | -4% | -4% | 2% | 6% | 10% | 9% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change