Flat
W6
2 beds
2 baths
Faulkner House, Hammersmith W6
London, England · W6
View property listing
Initial Investment
£498,250First YearProfit From Rental Income
£-13,606
↘ -3%After 5 Years
Change In Property Value
£189,477
↗ 14%After 5 Years
Return On Investment
35%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £47,256 | £47,965 | £48,684 | £49,901 | £51,149 | £244,956 |
| Total Expenses | £51,449 | £51,570 | £51,683 | £51,846 | £52,014 | £258,561 |
| Profit Before Tax | £-4,193 | £-3,605 | £-2,998 | £-1,945 | £-865 | £-13,606 |
| Profit After Tax | £-4,193 | £-3,605 | £-2,998 | £-1,945 | £-865 | £-13,606 |
| Change In Property Value | £14 | £27,800 | £49,623 | £66,035 | £46,004 | £189,477 |
| Net Return | £-4,179 | £24,195 | £46,625 | £64,090 | £45,140 | £175,871 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | 5% | 9% | 13% | 9% | 35% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change