Flat
W6
1 bed
1 bath
Hamlet Gardens, Hammersmith, London W6
London, England · W6
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£-18,152
↘ -30%After 5 Years
Change In Property Value
£20,646
↗ 10%After 5 Years
Return On Investment
4%
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 | £6,804 | £6,906 | £7,079 | £7,256 | £7,473 | £35,518 |
| Total Expenses | £10,615 | £10,672 | £10,732 | £10,793 | £10,858 | £53,670 |
| Profit Before Tax | £-3,811 | £-3,766 | £-3,653 | £-3,538 | £-3,384 | £-18,152 |
| Profit After Tax | £-3,811 | £-3,766 | £-3,653 | £-3,538 | £-3,384 | £-18,152 |
| Change In Property Value | £2 | £2 | £4,000 | £7,140 | £9,501 | £20,646 |
| Net Return | £-3,809 | £-3,764 | £347 | £3,602 | £6,117 | £2,493 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| Total Net Return (%) | -6% | -6% | 1% | 6% | 10% | 4% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change