Flat
W6
0 beds
1 bath
Hamlet Gardens, Hammersmith W6
London, England · W6
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£-18,963
↘ -28%After 5 Years
Change In Property Value
£22,710
↗ 10%After 5 Years
Return On Investment
6%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,476 | £7,588 | £7,778 | £7,972 | £8,211 | £39,026 |
| Total Expenses | £11,476 | £11,533 | £11,595 | £11,659 | £11,725 | £57,988 |
| Profit Before Tax | £-4,000 | £-3,945 | £-3,817 | £-3,686 | £-3,514 | £-18,963 |
| Profit After Tax | £-4,000 | £-3,945 | £-3,817 | £-3,686 | £-3,514 | £-18,963 |
| Change In Property Value | £2 | £2 | £4,400 | £7,854 | £10,452 | £22,710 |
| Net Return | £-3,998 | £-3,943 | £583 | £4,168 | £6,938 | £3,748 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -5% | -28% |
| Total Net Return (%) | -6% | -6% | 1% | 6% | 10% | 6% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change