Flat
W6
2 beds
2 baths
Faulkner House, Hammersmith W6
London, England · W6
View property listing
Initial Investment
£452,250First YearProfit From Rental Income
£-59,680
↘ -13%After 5 Years
Change In Property Value
£131,616
↗ 10%After 5 Years
Return On Investment
16%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £43,356 | £44,006 | £45,106 | £46,234 | £47,621 | £226,324 |
| Total Expenses | £56,921 | £57,032 | £57,185 | £57,342 | £57,523 | £286,004 |
| Profit Before Tax | £-13,565 | £-13,026 | £-12,079 | £-11,108 | £-9,902 | £-59,680 |
| Profit After Tax | £-13,565 | £-13,026 | £-12,079 | £-11,108 | £-9,902 | £-59,680 |
| Change In Property Value | £13 | £13 | £25,501 | £45,518 | £60,572 | £131,616 |
| Net Return | £-13,552 | £-13,013 | £13,422 | £34,411 | £50,670 | £71,937 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 11% | 16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change