Flat
W6
4 beds
1 bath
Greyhound Road, Hammersmith, London W6
London, England · W6
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£-31,713
↘ -18%After 5 Years
Change In Property Value
£56,776
↗ 10%After 5 Years
Return On Investment
14%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,696 | £18,976 | £19,451 | £19,937 | £20,535 | £97,596 |
| Total Expenses | £25,691 | £25,765 | £25,855 | £25,948 | £26,050 | £129,309 |
| Profit Before Tax | £-6,995 | £-6,788 | £-6,404 | £-6,011 | £-5,515 | £-31,713 |
| Profit After Tax | £-6,995 | £-6,788 | £-6,404 | £-6,011 | £-5,515 | £-31,713 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £-6,989 | £-6,783 | £4,596 | £13,625 | £20,614 | £25,062 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 11% | 14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change