Flat
W6
1 bed
1 bath
Albion Place, Hammersmith, London W6
London, England · W6
View property listing
Initial Investment
£127,800First YearProfit From Rental Income
£-26,711
↘ -21%After 5 Years
Change In Property Value
£41,085
↗ 10%After 5 Years
Return On Investment
11%
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 | £13,536 | £13,739 | £14,083 | £14,435 | £14,868 | £70,660 |
| Total Expenses | £19,318 | £19,389 | £19,470 | £19,552 | £19,642 | £97,371 |
| Profit Before Tax | £-5,782 | £-5,650 | £-5,387 | £-5,118 | £-4,775 | £-26,711 |
| Profit After Tax | £-5,782 | £-5,650 | £-5,387 | £-5,118 | £-4,775 | £-26,711 |
| Change In Property Value | £4 | £4 | £7,960 | £14,209 | £18,908 | £41,085 |
| Net Return | £-5,778 | £-5,646 | £2,573 | £9,091 | £14,133 | £14,374 |
| Return From Rental Income (%) | -5% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -5% | -4% | 2% | 7% | 11% | 11% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change