Flat W4 1 bed 1 bath

Marlborough House, 361-365 Chiswick High Road W4

London, England · W4

Initial Investment

First Year

£184,500First Year

Profit From Rental Income

After 5 Years

£-29,469

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£57,808

↗ 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	£19,596	£19,890	£20,387	£20,897	£21,524	£102,294
Total Expenses	£26,178	£26,253	£26,346	£26,441	£26,546	£131,763
Profit Before Tax	£-6,582	£-6,363	£-5,958	£-5,544	£-5,022	£-29,469
Profit After Tax	£-6,582	£-6,363	£-5,958	£-5,544	£-5,022	£-29,469
Change In Property Value	£6	£6	£11,200	£19,992	£26,604	£57,808
Net Return	£-6,576	£-6,357	£5,242	£14,449	£21,582	£28,339
Return From Rental Income (%)	-4%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	-4%	-3%	3%	8%	12%	15%

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