Flat
W6
0 beds
1 bath
Hamlet Gardens, Hammersmith W6
London, England · W6
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£-27,475
↘ -42%After 5 Years
Change In Property Value
£22,194
↗ 10%After 5 Years
Return On Investment
-8%
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 | £7,308 | £7,418 | £7,603 | £7,793 | £8,027 | £38,149 |
| Total Expenses | £12,930 | £13,025 | £13,123 | £13,222 | £13,324 | £65,624 |
| Profit Before Tax | £-5,622 | £-5,608 | £-5,520 | £-5,429 | £-5,297 | £-27,475 |
| Profit After Tax | £-5,622 | £-5,608 | £-5,520 | £-5,429 | £-5,297 | £-27,475 |
| Change In Property Value | £2 | £2 | £4,300 | £7,676 | £10,214 | £22,194 |
| Net Return | £-5,620 | £-5,606 | £-1,219 | £2,247 | £4,917 | £-5,281 |
| Return From Rental Income (%) | -9% | -9% | -8% | -8% | -8% | -42% |
| Total Net Return (%) | -9% | -9% | -2% | 3% | 8% | -8% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change