Flat W6 1 bed 1 bath

Westcroft Square, Hammersmith W6

London, England · W6

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£-11,465

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£61,341

↗ 14%After 5 Years

Return On Investment

34%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,300	£15,529	£15,762	£16,157	£16,560	£79,309
Total Expenses	£18,009	£18,082	£18,146	£18,227	£18,310	£90,774
Profit Before Tax	£-2,709	£-2,552	£-2,384	£-2,071	£-1,750	£-11,465
Profit After Tax	£-2,709	£-2,552	£-2,384	£-2,071	£-1,750	£-11,465
Change In Property Value	£5	£9,000	£16,065	£21,378	£14,893	£61,341
Net Return	£-2,704	£6,448	£13,682	£19,307	£13,144	£49,876
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	-2%	4%	9%	13%	9%	34%

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