Terraced
W6
6 beds
5 baths
Greyhound Road, Hammersmith, London W6
London, England · W6
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£-33,301
↘ -8%After 5 Years
Change In Property Value
£129,036
↗ 10%After 5 Years
Return On Investment
22%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £46,248 | £46,942 | £48,115 | £49,318 | £50,798 | £241,421 |
| Total Expenses | £54,719 | £54,799 | £54,928 | £55,059 | £55,217 | £274,722 |
| Profit Before Tax | £-8,471 | £-7,858 | £-6,812 | £-5,741 | £-4,420 | £-33,301 |
| Profit After Tax | £-8,471 | £-7,858 | £-6,812 | £-5,741 | £-4,420 | £-33,301 |
| Change In Property Value | £13 | £13 | £25,001 | £44,626 | £59,384 | £129,036 |
| Net Return | £-8,458 | £-7,845 | £18,188 | £38,885 | £54,965 | £95,735 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 12% | 22% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change