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
£19,971
↗ 10%After 5 Years
Change In Property Value
£60,389
↗ 10%After 5 Years
Return On Investment
42%
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 | £32,172 | £32,655 | £33,471 | £34,308 | £35,337 | £167,942 |
| Total Expenses | £28,427 | £28,521 | £28,646 | £28,773 | £28,919 | £143,287 |
| Profit Before Tax | £3,745 | £4,133 | £4,825 | £5,534 | £6,418 | £24,655 |
| Profit After Tax | £3,033 | £3,348 | £3,908 | £4,483 | £5,198 | £19,971 |
| Change In Property Value | £6 | £6 | £11,700 | £20,885 | £27,792 | £60,389 |
| Net Return | £3,039 | £3,354 | £15,608 | £25,368 | £32,990 | £80,360 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change