Flat SW6 1 bed 1 bath

Cobbs Hall, Fulham Palace Road, Fulham, Greater London SW6

London, England · SW6

Initial Investment

First Year

£115,200First Year

Profit From Rental Income

After 5 Years

£-10,825

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£37,369

↗ 10%After 5 Years

Return On Investment

23%

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	£15,204	£15,432	£15,818	£16,213	£16,700	£79,367
Total Expenses	£17,883	£17,952	£18,033	£18,117	£18,208	£90,192
Profit Before Tax	£-2,679	£-2,519	£-2,215	£-1,903	£-1,508	£-10,825
Profit After Tax	£-2,679	£-2,519	£-2,215	£-1,903	£-1,508	£-10,825
Change In Property Value	£4	£4	£7,240	£12,924	£17,198	£37,369
Net Return	£-2,675	£-2,516	£5,025	£11,020	£15,690	£26,544
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	-2%	-2%	4%	10%	14%	23%

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