Flat
SW10
1 bed
1 bath
Lighterman Towers, Harbour Avenue, Hammersmith And Fulham, London SW10
Initial Investment
£472,899First YearProfit From Rental Income
£-153,273
↘ -32%After 5 Years
Change In Property Value
£142,994
↗ 20%After 5 Years
Return On Investment
-2%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £30,566 | £30,612 | £30,655 | £30,699 | £30,741 | £153,273 |
| Profit Before Tax | £-30,566 | £-30,612 | £-30,655 | £-30,699 | £-30,741 | £-153,273 |
| Profit After Tax | £-30,566 | £-30,612 | £-30,655 | £-30,699 | £-30,741 | £-153,273 |
| Change In Property Value | £14,400 | £14,688 | £29,964 | £38,953 | £44,990 | £142,994 |
| Net Return | £-16,166 | £-15,924 | £-691 | £8,254 | £14,249 | £-10,279 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -7% | -32% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change