Flat
W4
1 bed
1 bath
Marlborough House, 361-365 Chiswick High Road W4
London, England · W4
View property listing
Initial Investment
£184,500First YearProfit From Rental Income
£-9,120
↘ -5%After 5 Years
Change In Property Value
£76,336
↗ 14%After 5 Years
Return On Investment
36%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,596 | £19,890 | £20,188 | £20,693 | £21,210 | £101,578 |
| Total Expenses | £21,978 | £22,057 | £22,128 | £22,220 | £22,315 | £110,697 |
| Profit Before Tax | £-2,382 | £-2,167 | £-1,940 | £-1,527 | £-1,104 | £-9,120 |
| Profit After Tax | £-2,382 | £-2,167 | £-1,940 | £-1,527 | £-1,104 | £-9,120 |
| Change In Property Value | £6 | £11,200 | £19,992 | £26,604 | £18,534 | £76,336 |
| Net Return | £-2,376 | £9,033 | £18,053 | £25,077 | £17,430 | £67,216 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | -1% | 5% | 10% | 14% | 9% | 36% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change