Terraced W6 3 beds 2 baths

Biscay Road, Hammersmith W6

London, England · W6

Initial Investment

First Year

£340,250First Year

Profit From Rental Income

After 5 Years

£7,348

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£135,632

↗ 14%After 5 Years

Return On Investment

42%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,816	£37,368	£37,929	£38,877	£39,849	£190,839
Total Expenses	£36,196	£36,263	£36,330	£36,435	£36,543	£181,767
Profit Before Tax	£620	£1,105	£1,599	£2,442	£3,306	£9,072
Profit After Tax	£502	£895	£1,295	£1,978	£2,678	£7,348
Change In Property Value	£10	£19,900	£35,522	£47,269	£32,931	£135,632
Net Return	£512	£20,795	£36,817	£49,247	£35,609	£142,981
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	6%	11%	14%	10%	42%

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