Flat W6 2 beds 1 bath

King Street, Hammersmith, London W6

London, England · W6

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£-29,744

↘ -18%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 10%After 5 Years

Return On Investment

13%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,004	£17,259	£17,691	£18,133	£18,677	£88,763
Total Expenses	£23,538	£23,609	£23,696	£23,784	£23,881	£118,507
Profit Before Tax	£-6,534	£-6,350	£-6,005	£-5,651	£-5,204	£-29,744
Profit After Tax	£-6,534	£-6,350	£-6,005	£-5,651	£-5,204	£-29,744
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£-6,529	£-6,345	£3,995	£12,200	£18,550	£21,870
Return From Rental Income (%)	-4%	-4%	-4%	-3%	-3%	-18%
Total Net Return (%)	-4%	-4%	2%	7%	11%	13%

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