Flat W6 1 bed 1 bath

Albion Place, Hammersmith, London W6

London, England · W6

Initial Investment

First Year

£151,250First Year

Profit From Rental Income

After 5 Years

£-11,471

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£63,386

↗ 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	£15,816	£16,053	£16,294	£16,701	£17,119	£81,984
Total Expenses	£18,543	£18,617	£18,682	£18,764	£18,849	£93,455
Profit Before Tax	£-2,727	£-2,563	£-2,388	£-2,063	£-1,730	£-11,471
Profit After Tax	£-2,727	£-2,563	£-2,388	£-2,063	£-1,730	£-11,471
Change In Property Value	£5	£9,300	£16,601	£22,091	£15,390	£63,386
Net Return	£-2,722	£6,737	£14,213	£20,028	£13,660	£51,915
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