Flat W4 1 bed 1 bath

Fauconberg Road, Chiswick W4

London, England · W4

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£9,738

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£38,711

↗ 10%After 5 Years

Return On Investment

40%

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	£20,616	£20,925	£21,448	£21,985	£22,644	£107,618
Total Expenses	£18,940	£19,017	£19,112	£19,209	£19,318	£95,596
Profit Before Tax	£1,676	£1,909	£2,336	£2,775	£3,326	£12,023
Profit After Tax	£1,358	£1,546	£1,893	£2,248	£2,694	£9,738
Change In Property Value	£4	£4	£7,500	£13,388	£17,815	£38,711
Net Return	£1,362	£1,550	£9,393	£15,636	£20,509	£48,449
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	13%	17%	40%

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