Flat
W6
2 beds
2 baths
Fulham Palace Road, Hammersmith W6
London, England · W6
View property listing
Initial Investment
£301,750First YearProfit From Rental Income
£35,050
↗ 12%After 5 Years
Change In Property Value
£92,390
↗ 10%After 5 Years
Return On Investment
42%
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 | £49,224 | £49,962 | £51,211 | £52,492 | £54,066 | £256,956 |
| Total Expenses | £42,432 | £42,551 | £42,719 | £42,891 | £43,091 | £213,684 |
| Profit Before Tax | £6,792 | £7,411 | £8,492 | £9,601 | £10,975 | £43,271 |
| Profit After Tax | £5,502 | £6,003 | £6,879 | £7,776 | £8,890 | £35,050 |
| Change In Property Value | £9 | £9 | £17,900 | £31,952 | £42,519 | £92,390 |
| Net Return | £5,511 | £6,012 | £24,779 | £39,729 | £51,409 | £127,439 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change