Flat W6 3 beds 1 bath

Latymer Court, Hammersmith Road, Hammersmith W6

London, England · W6

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£-11,851

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£85,196

↗ 14%After 5 Years

Return On Investment

35%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,252	£21,571	£21,894	£22,442	£23,003	£110,162
Total Expenses	£24,235	£24,316	£24,390	£24,486	£24,585	£122,012
Profit Before Tax	£-2,983	£-2,746	£-2,495	£-2,045	£-1,582	£-11,851
Profit After Tax	£-2,983	£-2,746	£-2,495	£-2,045	£-1,582	£-11,851
Change In Property Value	£6	£12,500	£22,313	£29,692	£20,685	£85,196
Net Return	£-2,976	£9,754	£19,817	£27,647	£19,103	£73,346
Return From Rental Income (%)	-1%	-1%	-1%	-1%	-1%	-6%
Total Net Return (%)	-1%	5%	10%	13%	9%	35%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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