Flat W6 1 bed 1 bath

Latymer Court, Hammersmith Road, London W6

London, England · W6

Initial Investment

First Year

£128,150First Year

Profit From Rental Income

After 5 Years

£27,494

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£41,188

↗ 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	£25,764	£26,150	£26,804	£27,474	£28,299	£134,492
Total Expenses	£19,929	£20,002	£20,100	£20,201	£20,316	£100,548
Profit Before Tax	£5,835	£6,148	£6,704	£7,273	£7,983	£33,943
Profit After Tax	£4,727	£4,980	£5,430	£5,892	£6,466	£27,494
Change In Property Value	£4	£4	£7,980	£14,245	£18,955	£41,188
Net Return	£4,731	£4,984	£13,410	£20,136	£25,422	£68,682
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	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