Flat
W4
1 bed
0 baths
Concord Court, Chiswick, London W4
London, England · W4
View property listing
Initial Investment
£153,000First YearProfit From Rental Income
£14,384
↗ 9%After 5 Years
Change In Property Value
£48,517
↗ 10%After 5 Years
Return On Investment
41%
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 | £25,848 | £26,236 | £26,892 | £27,564 | £28,391 | £134,930 |
| Total Expenses | £23,232 | £23,317 | £23,425 | £23,536 | £23,662 | £117,173 |
| Profit Before Tax | £2,616 | £2,919 | £3,466 | £4,027 | £4,729 | £17,758 |
| Profit After Tax | £2,119 | £2,364 | £2,808 | £3,262 | £3,830 | £14,384 |
| Change In Property Value | £5 | £5 | £9,400 | £16,779 | £22,329 | £48,517 |
| Net Return | £2,124 | £2,369 | £12,208 | £20,042 | £26,159 | £62,901 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 9% |
| Total Net Return (%) | 1% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change