Flat
W6
3 beds
1 bath
Latymer Court, Hammersmith Road, Hammersmith W6
London, England · W6
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£-33,627
↘ -17%After 5 Years
Change In Property Value
£61,937
↗ 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 | £20,400 | £20,706 | £21,224 | £21,754 | £22,407 | £106,491 |
| Total Expenses | £27,845 | £27,922 | £28,016 | £28,113 | £28,221 | £140,117 |
| Profit Before Tax | £-7,445 | £-7,216 | £-6,793 | £-6,359 | £-5,814 | £-33,627 |
| Profit After Tax | £-7,445 | £-7,216 | £-6,793 | £-6,359 | £-5,814 | £-33,627 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £-7,439 | £-7,210 | £5,208 | £15,061 | £22,690 | £28,311 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| 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