Flat W6 5 beds 2 baths

Lampeter Square, Hammersmith, London W6

London, England · W6

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£104,094

↗ 58%After 5 Years

Change In Property Value

After 5 Years

£56,776

↗ 10%After 5 Years

Return On Investment

89%

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	£52,800	£53,592	£54,932	£56,305	£57,994	£275,623
Total Expenses	£29,101	£29,226	£29,403	£29,585	£29,796	£147,112
Profit Before Tax	£23,699	£24,366	£25,528	£26,721	£28,198	£128,511
Profit After Tax	£19,196	£19,736	£20,678	£21,644	£22,840	£104,094
Change In Property Value	£6	£6	£11,000	£19,635	£26,129	£56,776
Net Return	£19,201	£19,742	£31,678	£41,279	£48,970	£160,870
Return From Rental Income (%)	11%	11%	11%	12%	13%	58%
Total Net Return (%)	11%	11%	18%	23%	27%	89%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change