Flat W6 1 bed 1 bath

Banim Street, Hammersmith W6

London, England · W6

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£-11,262

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£49,073

↗ 14%After 5 Years

Return On Investment

33%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,240	£12,424	£12,610	£12,925	£13,248	£63,447
Total Expenses	£14,807	£14,875	£14,935	£15,008	£15,083	£74,709
Profit Before Tax	£-2,567	£-2,452	£-2,325	£-2,083	£-1,835	£-11,262
Profit After Tax	£-2,567	£-2,452	£-2,325	£-2,083	£-1,835	£-11,262
Change In Property Value	£4	£7,200	£12,852	£17,103	£11,915	£49,073
Net Return	£-2,563	£4,748	£10,527	£15,019	£10,080	£37,811
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-2%	-10%
Total Net Return (%)	-2%	4%	9%	13%	9%	33%

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