Flat W6 0 beds 0 baths

Nursery, Church Court, Dalling Road, Hammersmith W6

London, England · W6

Initial Investment

First Year

£442,250First Year

Profit From Rental Income

After 5 Years

£-13,252

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£170,393

↗ 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	£42,504	£43,142	£43,789	£44,883	£46,005	£220,323
Total Expenses	£46,469	£46,583	£46,689	£46,840	£46,995	£233,575
Profit Before Tax	£-3,965	£-3,441	£-2,900	£-1,957	£-989	£-13,252
Profit After Tax	£-3,965	£-3,441	£-2,900	£-1,957	£-989	£-13,252
Change In Property Value	£13	£25,000	£44,625	£59,384	£41,371	£170,393
Net Return	£-3,953	£21,559	£41,726	£57,427	£40,381	£157,140
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	-1%	5%	9%	13%	9%	36%

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