Flat
W6
1 bed
1 bath
Fulham Reach, Fulham, Palmer House, Parr's Way, London W6
London, England · W6
View property listing
Initial Investment
£192,900First YearProfit From Rental Income
£19,903
↗ 10%After 5 Years
Change In Property Value
£60,285
↗ 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 | £32,112 | £32,594 | £33,409 | £34,244 | £35,271 | £167,629 |
| Total Expenses | £28,381 | £28,476 | £28,600 | £28,727 | £28,873 | £143,057 |
| Profit Before Tax | £3,731 | £4,118 | £4,809 | £5,516 | £6,398 | £24,572 |
| Profit After Tax | £3,022 | £3,336 | £3,895 | £4,468 | £5,183 | £19,903 |
| Change In Property Value | £6 | £6 | £11,680 | £20,849 | £27,744 | £60,285 |
| Net Return | £3,028 | £3,342 | £15,575 | £25,317 | £32,927 | £80,189 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| 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