Flat
W4
1 bed
1 bath
Marlborough House, 361-365 Chiswick High Road W4
London, England · W4
View property listing
Initial Investment
£191,500First YearProfit From Rental Income
£-9,034
↘ -5%After 5 Years
Change In Property Value
£79,062
↗ 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 | £20,304 | £20,609 | £20,918 | £21,441 | £21,977 | £105,248 |
| Total Expenses | £22,692 | £22,772 | £22,844 | £22,938 | £23,035 | £114,282 |
| Profit Before Tax | £-2,388 | £-2,164 | £-1,927 | £-1,498 | £-1,058 | £-9,034 |
| Profit After Tax | £-2,388 | £-2,164 | £-1,927 | £-1,498 | £-1,058 | £-9,034 |
| Change In Property Value | £6 | £11,600 | £20,706 | £27,554 | £19,196 | £79,062 |
| Net Return | £-2,382 | £9,436 | £18,780 | £26,056 | £18,138 | £70,028 |
| 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