Flat
W6
1 bed
1 bath
Hammersmith Grove, Hammersmith, London W6
London, England · W6
View property listing
Initial Investment
£215,982First YearProfit From Rental Income
£-35,530
↘ -16%After 5 Years
Change In Property Value
£67,093
↗ 10%After 5 Years
Return On Investment
15%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,104 | £22,436 | £22,996 | £23,571 | £24,279 | £115,386 |
| Total Expenses | £29,997 | £30,076 | £30,175 | £30,277 | £30,390 | £150,916 |
| Profit Before Tax | £-7,893 | £-7,641 | £-7,179 | £-6,705 | £-6,112 | £-35,530 |
| Profit After Tax | £-7,893 | £-7,641 | £-7,179 | £-6,705 | £-6,112 | £-35,530 |
| Change In Property Value | £6 | £6 | £12,999 | £23,204 | £30,877 | £67,093 |
| Net Return | £-7,887 | £-7,634 | £5,820 | £16,498 | £24,766 | £31,564 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 11% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change