Flat
W6
0 beds
1 bath
Hamlet Gardens, Hammersmith W6
London, England · W6
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£3,200
↗ 5%After 5 Years
Change In Property Value
£22,710
↗ 10%After 5 Years
Return On Investment
39%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,208 | £14,421 | £14,782 | £15,151 | £15,606 | £74,168 |
| Total Expenses | £13,818 | £13,924 | £14,039 | £14,156 | £14,280 | £70,217 |
| Profit Before Tax | £390 | £497 | £743 | £995 | £1,326 | £3,950 |
| Profit After Tax | £316 | £403 | £602 | £806 | £1,074 | £3,200 |
| Change In Property Value | £2 | £2 | £4,400 | £7,854 | £10,452 | £22,710 |
| Net Return | £318 | £405 | £5,002 | £8,660 | £11,525 | £25,910 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 0% | 1% | 7% | 13% | 17% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change