Flat
W4
1 bed
1 bath
Marlborough House, 361-365 Chiswick High Road, London W4
London, England · W4
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£-9,069
↘ -5%After 5 Years
Change In Property Value
£78,381
↗ 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 | £20,124 | £20,426 | £20,732 | £21,251 | £21,782 | £104,314 |
| Total Expenses | £22,513 | £22,593 | £22,665 | £22,759 | £22,854 | £113,384 |
| Profit Before Tax | £-2,389 | £-2,167 | £-1,933 | £-1,508 | £-1,072 | £-9,069 |
| Profit After Tax | £-2,389 | £-2,167 | £-1,933 | £-1,508 | £-1,072 | £-9,069 |
| Change In Property Value | £6 | £11,500 | £20,528 | £27,317 | £19,031 | £78,381 |
| Net Return | £-2,383 | £9,333 | £18,595 | £25,809 | £17,958 | £69,311 |
| 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