Flat
W6
0 beds
1 bath
Hamlet Gardens, Hammersmith, London W6
London, England · W6
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£-19,717
↘ -27%After 5 Years
Change In Property Value
£24,775
↗ 10%After 5 Years
Return On Investment
7%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,160 | £8,282 | £8,489 | £8,702 | £8,963 | £42,596 |
| Total Expenses | £12,338 | £12,396 | £12,460 | £12,525 | £12,594 | £62,313 |
| Profit Before Tax | £-4,178 | £-4,114 | £-3,970 | £-3,823 | £-3,631 | £-19,717 |
| Profit After Tax | £-4,178 | £-4,114 | £-3,970 | £-3,823 | £-3,631 | £-19,717 |
| Change In Property Value | £2 | £2 | £4,800 | £8,568 | £11,402 | £24,775 |
| Net Return | £-4,176 | £-4,111 | £830 | £4,745 | £7,771 | £5,058 |
| Return From Rental Income (%) | -6% | -6% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -6% | -6% | 1% | 6% | 11% | 7% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change