Flat
W4
1 bed
1 bath
Marlborough House, 361-365 Chiswick High Road W4
London, England · W4
View property listing
Initial Investment
£193,250First YearProfit From Rental Income
£-30,313
↘ -16%After 5 Years
Change In Property Value
£60,389
↗ 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 | £20,472 | £20,779 | £21,299 | £21,831 | £22,486 | £106,867 |
| Total Expenses | £27,257 | £27,334 | £27,429 | £27,526 | £27,634 | £137,179 |
| Profit Before Tax | £-6,785 | £-6,555 | £-6,130 | £-5,695 | £-5,148 | £-30,313 |
| Profit After Tax | £-6,785 | £-6,555 | £-6,130 | £-5,695 | £-5,148 | £-30,313 |
| Change In Property Value | £6 | £6 | £11,700 | £20,885 | £27,792 | £60,389 |
| Net Return | £-6,779 | £-6,549 | £5,570 | £15,190 | £22,644 | £30,076 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -4% | -3% | 3% | 8% | 12% | 16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change