Flat
W4
1 bed
1 bath
Marlborough House, 361-365 Chiswick High Road, London W4
London, England · W4
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£-9,243
↘ -6%After 5 Years
Change In Property Value
£67,475
↗ 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 | £17,328 | £17,588 | £17,852 | £18,298 | £18,755 | £89,821 |
| Total Expenses | £19,659 | £19,735 | £19,803 | £19,889 | £19,978 | £99,065 |
| Profit Before Tax | £-2,331 | £-2,147 | £-1,951 | £-1,591 | £-1,222 | £-9,243 |
| Profit After Tax | £-2,331 | £-2,147 | £-1,951 | £-1,591 | £-1,222 | £-9,243 |
| Change In Property Value | £5 | £9,900 | £17,672 | £23,516 | £16,383 | £67,475 |
| Net Return | £-2,326 | £7,753 | £15,721 | £21,925 | £15,161 | £58,232 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -6% |
| 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