Flat W6 2 beds 1 bath

Flora Gardens, Hammersmith W6

London, England · W6

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£-27,506

↘ -20%After 5 Years

Change In Property Value

After 5 Years

£43,872

↗ 10%After 5 Years

Return On Investment

12%

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	£14,448	£14,665	£15,031	£15,407	£15,869	£75,421
Total Expenses	£20,428	£20,498	£20,580	£20,664	£20,756	£102,927
Profit Before Tax	£-5,980	£-5,833	£-5,549	£-5,257	£-4,887	£-27,506
Profit After Tax	£-5,980	£-5,833	£-5,549	£-5,257	£-4,887	£-27,506
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£-5,975	£-5,829	£2,951	£9,915	£15,304	£16,366
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-20%
Total Net Return (%)	-4%	-4%	2%	7%	11%	12%

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