Flat
W4
2 beds
2 baths
500 Chiswick High Road, Chiswick, London W4
London, England · W4
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£-35,871
↘ -14%After 5 Years
Change In Property Value
£77,421
↗ 10%After 5 Years
Return On Investment
17%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,256 | £26,650 | £27,316 | £27,999 | £28,839 | £137,060 |
| Total Expenses | £34,382 | £34,467 | £34,577 | £34,689 | £34,816 | £172,931 |
| Profit Before Tax | £-8,126 | £-7,817 | £-7,261 | £-6,690 | £-5,977 | £-35,871 |
| Profit After Tax | £-8,126 | £-7,817 | £-7,261 | £-6,690 | £-5,977 | £-35,871 |
| Change In Property Value | £8 | £8 | £15,000 | £26,776 | £35,631 | £77,421 |
| Net Return | £-8,118 | £-7,810 | £7,740 | £20,086 | £29,654 | £41,551 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change