Flat W6 1 bed 1 bath

Banim Street, Hammersmith W6

London, England · W6

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£24,433

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£37,162

↗ 10%After 5 Years

Return On Investment

54%

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	£23,244	£23,593	£24,182	£24,787	£25,531	£121,337
Total Expenses	£18,067	£18,136	£18,226	£18,319	£18,424	£91,172
Profit Before Tax	£5,177	£5,457	£5,956	£6,468	£7,106	£30,165
Profit After Tax	£4,193	£4,420	£4,825	£5,239	£5,756	£24,433
Change In Property Value	£4	£4	£7,200	£12,852	£17,103	£37,162
Net Return	£4,197	£4,424	£12,025	£18,092	£22,859	£61,596
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	11%	16%	20%	54%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change