Flat
W6
2 beds
2 baths
Marquis House, Beadon Road, Hammersmith W6
London, England · W6
View property listing
Initial Investment
£390,250First YearProfit From Rental Income
£62,517
↗ 16%After 5 Years
Change In Property Value
£115,616
↗ 10%After 5 Years
Return On Investment
46%
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 | £72,312 | £73,397 | £75,232 | £77,112 | £79,426 | £377,478 |
| Total Expenses | £59,398 | £59,684 | £60,034 | £60,392 | £60,788 | £300,296 |
| Profit Before Tax | £12,914 | £13,712 | £15,198 | £16,721 | £18,638 | £77,182 |
| Profit After Tax | £10,460 | £11,107 | £12,310 | £13,544 | £15,097 | £62,517 |
| Change In Property Value | £11 | £11 | £22,400 | £39,985 | £53,208 | £115,616 |
| Net Return | £10,471 | £11,118 | £34,710 | £53,529 | £68,305 | £178,133 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change