Flat
W6
1 bed
1 bath
Banim Street, Hammersmith W6
London, England · W6
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£-24,353
↘ -21%After 5 Years
Change In Property Value
£37,162
↗ 10%After 5 Years
Return On Investment
11%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,240 | £12,424 | £12,734 | £13,053 | £13,444 | £63,894 |
| Total Expenses | £17,507 | £17,571 | £17,645 | £17,721 | £17,803 | £88,248 |
| Profit Before Tax | £-5,267 | £-5,148 | £-4,911 | £-4,669 | £-4,359 | £-24,353 |
| Profit After Tax | £-5,267 | £-5,148 | £-4,911 | £-4,669 | £-4,359 | £-24,353 |
| Change In Property Value | £4 | £4 | £7,200 | £12,852 | £17,103 | £37,162 |
| Net Return | £-5,263 | £-5,144 | £2,289 | £8,184 | £12,744 | £12,809 |
| Return From Rental Income (%) | -5% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -5% | -4% | 2% | 7% | 11% | 11% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change