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

£-25,832

↘ -20%After 5 Years

Change In Property Value

After 5 Years

£41,188

↗ 10%After 5 Years

Return On Investment

12%

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	£14,120	£14,473	£14,907	£70,848
Total Expenses	£19,188	£19,254	£19,331	£19,410	£19,497	£96,680
Profit Before Tax	£-5,616	£-5,478	£-5,211	£-4,937	£-4,589	£-25,832
Profit After Tax	£-5,616	£-5,478	£-5,211	£-4,937	£-4,589	£-25,832
Change In Property Value	£4	£4	£7,980	£14,245	£18,955	£41,188
Net Return	£-5,612	£-5,474	£2,769	£9,307	£14,366	£15,356
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-20%
Total Net Return (%)	-4%	-4%	2%	7%	11%	12%

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