Flat W6 1 bed 1 bath

King Street, Hammersmith, London W6

London, England · W6

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£-24,905

↘ -21%After 5 Years

Change In Property Value

After 5 Years

£38,711

↗ 10%After 5 Years

Return On Investment

12%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,756	£12,947	£13,271	£13,603	£14,011	£66,588
Total Expenses	£18,154	£18,219	£18,294	£18,371	£18,455	£91,493
Profit Before Tax	£-5,398	£-5,272	£-5,023	£-4,768	£-4,444	£-24,905
Profit After Tax	£-5,398	£-5,272	£-5,023	£-4,768	£-4,444	£-24,905
Change In Property Value	£4	£4	£7,500	£13,388	£17,815	£38,711
Net Return	£-5,394	£-5,268	£2,477	£8,619	£13,371	£13,806
Return From Rental Income (%)	-5%	-4%	-4%	-4%	-4%	-21%
Total Net Return (%)	-5%	-4%	2%	7%	11%	12%

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