Flat W4 1 bed 1 bath

Thames Road, Chiswick W4

London, England · W4

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£-18,711

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£35,098

↗ 10%After 5 Years

Return On Investment

15%

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	£11,904	£12,083	£12,385	£12,694	£13,075	£62,140
Total Expenses	£16,057	£16,106	£16,166	£16,227	£16,295	£80,852
Profit Before Tax	£-4,153	£-4,024	£-3,782	£-3,533	£-3,220	£-18,711
Profit After Tax	£-4,153	£-4,024	£-3,782	£-3,533	£-3,220	£-18,711
Change In Property Value	£3	£3	£6,800	£12,138	£16,153	£35,098
Net Return	£-4,150	£-4,020	£3,019	£8,605	£12,933	£16,386
Return From Rental Income (%)	-4%	-4%	-4%	-3%	-3%	-17%
Total Net Return (%)	-4%	-4%	3%	8%	12%	15%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change