Flat
W6
1 bed
1 bath
Hammersmith Grove, Hammersmith, London W6
London, England · W6
View property listing
Initial Investment
£215,982First YearProfit From Rental Income
£-11,890
↘ -6%After 5 Years
Change In Property Value
£88,597
↗ 14%After 5 Years
Return On Investment
36%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,104 | £22,436 | £22,772 | £23,341 | £23,925 | £114,578 |
| Total Expenses | £25,123 | £25,206 | £25,280 | £25,379 | £25,480 | £126,468 |
| Profit Before Tax | £-3,019 | £-2,770 | £-2,508 | £-2,038 | £-1,555 | £-11,890 |
| Profit After Tax | £-3,019 | £-2,770 | £-2,508 | £-2,038 | £-1,555 | £-11,890 |
| Change In Property Value | £6 | £12,999 | £23,203 | £30,877 | £21,511 | £88,597 |
| Net Return | £-3,012 | £10,229 | £20,695 | £28,839 | £19,956 | £76,707 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -1% | 5% | 10% | 13% | 9% | 36% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change