Flat W6 2 beds 2 baths

Glenthorne Road, Hammersmith W6

London, England · W6

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£-39,422

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£77,421

↗ 10%After 5 Years

Return On Investment

15%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,500	£25,883	£26,530	£27,193	£28,009	£133,113
Total Expenses	£34,306	£34,391	£34,498	£34,608	£34,733	£172,536
Profit Before Tax	£-8,806	£-8,508	£-7,969	£-7,416	£-6,724	£-39,422
Profit After Tax	£-8,806	£-8,508	£-7,969	£-7,416	£-6,724	£-39,422
Change In Property Value	£8	£8	£15,000	£26,776	£35,631	£77,421
Net Return	£-8,799	£-8,500	£7,032	£19,360	£28,907	£37,999
Return From Rental Income (%)	-4%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	-4%	-3%	3%	8%	12%	15%

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