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
£-29,964
↘ -16%After 5 Years
Change In Property Value
£59,356
↗ 10%After 5 Years
Return On Investment
15%
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 | £20,937 | £21,460 | £22,104 | £105,050 |
| Total Expenses | £26,826 | £26,902 | £26,996 | £27,092 | £27,199 | £135,014 |
| Profit Before Tax | £-6,702 | £-6,476 | £-6,059 | £-5,632 | £-5,095 | £-29,964 |
| Profit After Tax | £-6,702 | £-6,476 | £-6,059 | £-5,632 | £-5,095 | £-29,964 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £-6,696 | £-6,470 | £5,441 | £14,896 | £22,222 | £29,393 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -4% | -3% | 3% | 8% | 12% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change