Flat W4 1 bed 1 bath

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

London, England · W4

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£46,769

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£59,356

↗ 10%After 5 Years

Return On Investment

56%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£37,128	£37,685	£38,627	£39,593	£40,781	£193,813
Total Expenses	£27,029	£27,096	£27,201	£27,309	£27,438	£136,073
Profit Before Tax	£10,099	£10,589	£11,426	£12,284	£13,342	£57,740
Profit After Tax	£8,180	£8,577	£9,255	£9,950	£10,807	£46,769
Change In Property Value	£6	£6	£11,500	£20,528	£27,317	£59,356
Net Return	£8,186	£8,583	£20,755	£30,478	£38,124	£106,126
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	4%	5%	11%	16%	20%	56%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change