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

£-34,734

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£73,808

↗ 10%After 5 Years

Return On Investment

16%

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	£26,030	£26,681	£27,481	£130,608
Total Expenses	£32,870	£32,953	£33,060	£33,169	£33,291	£165,342
Profit Before Tax	£-7,850	£-7,558	£-7,029	£-6,488	£-5,810	£-34,734
Profit After Tax	£-7,850	£-7,558	£-7,029	£-6,488	£-5,810	£-34,734
Change In Property Value	£7	£7	£14,300	£25,526	£33,968	£73,808
Net Return	£-7,842	£-7,551	£7,271	£19,038	£28,158	£39,074
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-15%
Total Net Return (%)	-3%	-3%	3%	8%	12%	16%

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