Flat W6 1 bed 1 bath

Westcroft Square, Hammersmith W6

London, England · W6

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£-27,831

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£46,453

↗ 10%After 5 Years

Return On Investment

13%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,300	£15,529	£15,918	£16,316	£16,805	£79,868
Total Expenses	£21,384	£21,453	£21,534	£21,618	£21,710	£107,699
Profit Before Tax	£-6,084	£-5,923	£-5,617	£-5,302	£-4,905	£-27,831
Profit After Tax	£-6,084	£-5,923	£-5,617	£-5,302	£-4,905	£-27,831
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£-6,079	£-5,919	£3,383	£10,763	£16,474	£18,622
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-19%
Total Net Return (%)	-4%	-4%	2%	7%	11%	13%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change