Flat W4 1 bed 1 bath

Marlborough House, 361-365 Chiswick High Road W4

London, England · W4

Initial Investment

First Year

£238,750First Year

Profit From Rental Income

After 5 Years

£-8,751

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£97,465

↗ 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	£25,020	£25,395	£25,776	£26,421	£27,081	£129,693
Total Expenses	£27,507	£27,595	£27,674	£27,780	£27,889	£138,444
Profit Before Tax	£-2,487	£-2,199	£-1,898	£-1,359	£-808	£-8,751
Profit After Tax	£-2,487	£-2,199	£-1,898	£-1,359	£-808	£-8,751
Change In Property Value	£7	£14,300	£25,526	£33,967	£23,664	£97,465
Net Return	£-2,480	£12,101	£23,628	£32,608	£22,856	£88,714
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	-1%	5%	10%	14%	10%	37%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change