Flat
W6
2 beds
2 baths
Glenthorne Road, Hammersmith W6
London, England · W6
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£-12,142
↘ -5%After 5 Years
Change In Property Value
£102,236
↗ 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 | £25,500 | £25,883 | £26,271 | £26,928 | £27,601 | £132,181 |
| Total Expenses | £28,681 | £28,770 | £28,849 | £28,957 | £29,067 | £144,324 |
| Profit Before Tax | £-3,181 | £-2,887 | £-2,579 | £-2,029 | £-1,466 | £-12,142 |
| Profit After Tax | £-3,181 | £-2,887 | £-2,579 | £-2,029 | £-1,466 | £-12,142 |
| Change In Property Value | £8 | £15,000 | £26,775 | £35,630 | £24,822 | £102,236 |
| Net Return | £-3,174 | £12,113 | £24,197 | £33,601 | £23,356 | £90,093 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| 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