Flat
W6
2 beds
2 baths
Beadon Road, Hammersmith W6
London, England · W6
View property listing
Initial Investment
£390,250First YearProfit From Rental Income
£-53,738
↘ -14%After 5 Years
Change In Property Value
£115,616
↗ 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 | £38,076 | £38,647 | £39,613 | £40,604 | £41,822 | £198,762 |
| Total Expenses | £50,244 | £50,347 | £50,486 | £50,629 | £50,794 | £252,499 |
| Profit Before Tax | £-12,168 | £-11,700 | £-10,873 | £-10,026 | £-8,972 | £-53,738 |
| Profit After Tax | £-12,168 | £-11,700 | £-10,873 | £-10,026 | £-8,972 | £-53,738 |
| Change In Property Value | £11 | £11 | £22,400 | £39,985 | £53,208 | £115,616 |
| Net Return | £-12,156 | £-11,688 | £11,527 | £29,959 | £44,236 | £61,878 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| 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