Flat
W6
2 beds
1 bath
Greyhound Road, Hammersmith, London W6
London, England · W6
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£-25,908
↘ -20%After 5 Years
Change In Property Value
£41,286
↗ 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 | £13,596 | £13,800 | £14,145 | £14,499 | £14,934 | £70,973 |
| Total Expenses | £19,228 | £19,294 | £19,371 | £19,451 | £19,537 | £96,881 |
| Profit Before Tax | £-5,632 | £-5,494 | £-5,227 | £-4,952 | £-4,603 | £-25,908 |
| Profit After Tax | £-5,632 | £-5,494 | £-5,227 | £-4,952 | £-4,603 | £-25,908 |
| Change In Property Value | £4 | £4 | £7,999 | £14,279 | £19,001 | £41,286 |
| Net Return | £-5,628 | £-5,490 | £2,773 | £9,326 | £14,397 | £15,379 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -20% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 12% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change