Flat
W4
1 bed
1 bath
Marlborough House, 361-365 Chiswick High Road, London W4
London, England · W4
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£39,942
↗ 25%After 5 Years
Change In Property Value
£51,098
↗ 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 | £31,956 | £32,435 | £33,246 | £34,077 | £35,100 | £166,815 |
| Total Expenses | £23,338 | £23,397 | £23,489 | £23,583 | £23,696 | £117,504 |
| Profit Before Tax | £8,618 | £9,038 | £9,757 | £10,494 | £11,403 | £49,311 |
| Profit After Tax | £6,981 | £7,321 | £7,903 | £8,500 | £9,237 | £39,942 |
| Change In Property Value | £5 | £5 | £9,900 | £17,672 | £23,516 | £51,098 |
| Net Return | £6,986 | £7,326 | £17,803 | £26,172 | £32,753 | £91,040 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 5% | 11% | 16% | 20% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change