Flat
W6
0 beds
1 bath
Hamlet Gardens, London W6
London, England · W6
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£-10,991
↘ -15%After 5 Years
Change In Property Value
£32,715
↗ 14%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,160 | £8,282 | £8,407 | £8,617 | £8,832 | £42,298 |
| Total Expenses | £10,538 | £10,600 | £10,654 | £10,717 | £10,781 | £53,289 |
| Profit Before Tax | £-2,378 | £-2,318 | £-2,247 | £-2,100 | £-1,948 | £-10,991 |
| Profit After Tax | £-2,378 | £-2,318 | £-2,247 | £-2,100 | £-1,948 | £-10,991 |
| Change In Property Value | £2 | £4,800 | £8,568 | £11,402 | £7,943 | £32,715 |
| Net Return | £-2,376 | £2,482 | £6,321 | £9,302 | £5,995 | £21,724 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -15% |
| Total Net Return (%) | -3% | 3% | 9% | 13% | 8% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change