Terraced
W12
2 beds
2 baths
Askew Road, Shepherd's Bush W12
London, England · W12
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£20,606
↗ 8%After 5 Years
Change In Property Value
£109,051
↗ 14%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,600 | £34,104 | £34,616 | £35,481 | £36,368 | £174,168 |
| Total Expenses | £29,600 | £29,663 | £29,724 | £29,821 | £29,921 | £148,729 |
| Profit Before Tax | £4,000 | £4,441 | £4,891 | £5,660 | £6,447 | £25,439 |
| Profit After Tax | £3,240 | £3,597 | £3,962 | £4,584 | £5,222 | £20,606 |
| Change In Property Value | £8 | £16,000 | £28,560 | £38,006 | £26,477 | £109,051 |
| Net Return | £3,248 | £19,597 | £32,522 | £42,590 | £31,700 | £129,657 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change