Flat W6 2 beds 1 bath

Fulham Palace Road, London W6

London, England · W6

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£30,636

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£46,453

↗ 10%After 5 Years

Return On Investment

53%

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	£29,052	£29,488	£30,225	£30,981	£31,910	£151,655
Total Expenses	£22,559	£22,644	£22,756	£22,871	£23,003	£113,833
Profit Before Tax	£6,493	£6,844	£7,469	£8,109	£8,907	£37,822
Profit After Tax	£5,259	£5,544	£6,050	£6,568	£7,215	£30,636
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£5,264	£5,548	£15,050	£22,634	£28,593	£77,089
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	16%	20%	53%

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