Detached W6 3 beds 2 baths

Gastein Road, Hammersmith & Fulham, London W6

London, England · W6

Initial Investment

First Year

£303,500First Year

Profit From Rental Income

After 5 Years

£-7,788

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£92,906

↗ 10%After 5 Years

Return On Investment

28%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,900	£37,453	£38,390	£39,350	£40,530	£192,623
Total Expenses	£39,898	£39,964	£40,069	£40,176	£40,304	£200,411
Profit Before Tax	£-2,998	£-2,511	£-1,679	£-826	£226	£-7,788
Profit After Tax	£-2,998	£-2,511	£-1,679	£-826	£226	£-7,788
Change In Property Value	£9	£9	£18,000	£32,131	£42,757	£92,906
Net Return	£-2,989	£-2,502	£16,321	£31,305	£42,982	£85,118
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	-1%	-1%	5%	10%	14%	28%

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