Flat W4 1 bed 1 bath

Marlborough House, 361-365 Chiswick High Road W4

London, England · W4

Initial Investment

First Year

£238,750First Year

Profit From Rental Income

After 5 Years

£39,149

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£73,808

↗ 10%After 5 Years

Return On Investment

47%

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	£46,164	£46,856	£48,028	£49,229	£50,705	£240,982
Total Expenses	£38,100	£38,287	£38,514	£38,746	£39,003	£192,650
Profit Before Tax	£8,064	£8,570	£9,514	£10,482	£11,702	£48,332
Profit After Tax	£6,532	£6,941	£7,706	£8,491	£9,479	£39,149
Change In Property Value	£7	£7	£14,300	£25,526	£33,968	£73,808
Net Return	£6,539	£6,948	£22,007	£34,017	£43,447	£112,957
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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