Flat
W6
2 beds
2 baths
Hammersmith Grove, Hammersmith W6
London, England · W6
View property listing
Initial Investment
£312,250First YearProfit From Rental Income
£-12,528
↘ -4%After 5 Years
Change In Property Value
£126,091
↗ 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 | £31,452 | £31,924 | £32,403 | £33,213 | £34,043 | £163,034 |
| Total Expenses | £34,907 | £35,004 | £35,093 | £35,216 | £35,342 | £175,562 |
| Profit Before Tax | £-3,455 | £-3,080 | £-2,691 | £-2,003 | £-1,299 | £-12,528 |
| Profit After Tax | £-3,455 | £-3,080 | £-2,691 | £-2,003 | £-1,299 | £-12,528 |
| Change In Property Value | £9 | £18,500 | £33,023 | £43,944 | £30,614 | £126,091 |
| Net Return | £-3,446 | £15,420 | £30,332 | £41,941 | £29,316 | £113,563 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | 5% | 10% | 13% | 9% | 36% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change