Flat W4 1 bed 1 bath

Marlborough House, 361-365 Chiswick High Road, London W4

London, England · W4

Initial Investment

First Year

£161,750First Year

Profit From Rental Income

After 5 Years

£-27,230

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£51,098

↗ 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	£17,328	£17,588	£18,028	£18,478	£19,033	£90,455
Total Expenses	£23,372	£23,444	£23,531	£23,620	£23,718	£117,684
Profit Before Tax	£-6,044	£-5,856	£-5,503	£-5,141	£-4,685	£-27,230
Profit After Tax	£-6,044	£-5,856	£-5,503	£-5,141	£-4,685	£-27,230
Change In Property Value	£5	£5	£9,900	£17,672	£23,516	£51,098
Net Return	£-6,039	£-5,851	£4,397	£12,530	£18,831	£23,868
Return From Rental Income (%)	-4%	-4%	-3%	-3%	-3%	-17%
Total Net Return (%)	-4%	-4%	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