Flat
W4
2 beds
2 baths
Empire House, Chiswick High Road London W4
London, England · W4
View property listing
Initial Investment
£330,250First YearProfit From Rental Income
£38,662
↗ 12%After 5 Years
Change In Property Value
£100,132
↗ 10%After 5 Years
Return On Investment
42%
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 | £53,340 | £54,140 | £55,494 | £56,881 | £58,587 | £278,442 |
| Total Expenses | £45,819 | £45,945 | £46,123 | £46,306 | £46,519 | £230,711 |
| Profit Before Tax | £7,521 | £8,195 | £9,371 | £10,575 | £12,068 | £47,731 |
| Profit After Tax | £6,092 | £6,638 | £7,590 | £8,566 | £9,775 | £38,662 |
| Change In Property Value | £10 | £10 | £19,400 | £34,630 | £46,082 | £100,132 |
| Net Return | £6,102 | £6,648 | £26,991 | £43,196 | £55,858 | £138,794 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change