Flat W6 1 bed 1 bath

Latymer Court, Hammersmith Road, London W6

London, England · W6

Initial Investment

First Year

£128,150First Year

Profit From Rental Income

After 5 Years

£-11,322

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£54,389

↗ 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	£13,572	£13,776	£13,982	£14,332	£14,690	£70,352
Total Expenses	£16,195	£16,265	£16,327	£16,404	£16,482	£81,674
Profit Before Tax	£-2,623	£-2,490	£-2,345	£-2,072	£-1,792	£-11,322
Profit After Tax	£-2,623	£-2,490	£-2,345	£-2,072	£-1,792	£-11,322
Change In Property Value	£4	£7,980	£14,244	£18,955	£13,206	£54,389
Net Return	£-2,619	£5,490	£11,900	£16,883	£11,413	£43,067
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
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