Flat
W4
1 bed
1 bath
Marlborough House, 361-365 Chiswick High Road W4
London, England · W4
View property listing
Initial Investment
£193,250First YearProfit From Rental Income
£-9,055
↘ -5%After 5 Years
Change In Property Value
£79,744
↗ 14%After 5 Years
Return On Investment
37%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,472 | £20,779 | £21,091 | £21,618 | £22,158 | £106,118 |
| Total Expenses | £22,870 | £22,950 | £23,022 | £23,117 | £23,214 | £115,173 |
| Profit Before Tax | £-2,398 | £-2,171 | £-1,932 | £-1,499 | £-1,055 | £-9,055 |
| Profit After Tax | £-2,398 | £-2,171 | £-1,932 | £-1,499 | £-1,055 | £-9,055 |
| Change In Property Value | £6 | £11,700 | £20,885 | £27,792 | £19,361 | £79,744 |
| Net Return | £-2,392 | £9,529 | £18,953 | £26,293 | £18,306 | £70,689 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | -1% | 5% | 10% | 14% | 9% | 37% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change