Flat W4 1 bed 1 bath

Empire House, Chiswick High Road London W4

London, England · W4

Initial Investment

First Year

£279,000First Year

Profit From Rental Income

After 5 Years

£31,886

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£85,680

↗ 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	£45,648	£46,333	£47,491	£48,678	£50,139	£238,289
Total Expenses	£39,495	£39,610	£39,768	£39,931	£40,120	£198,923
Profit Before Tax	£6,153	£6,723	£7,723	£8,747	£10,019	£39,365
Profit After Tax	£4,984	£5,446	£6,255	£7,085	£8,115	£31,886
Change In Property Value	£8	£8	£16,600	£29,632	£39,431	£85,680
Net Return	£4,992	£5,454	£22,856	£36,717	£47,547	£117,566
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	2%	2%	8%	13%	17%	42%

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