Flat
W12
3 beds
1 bath
India Way, Shepherds Bush W12
London, England · W12
View property listing
Initial Investment
£139,000First YearProfit From Rental Income
£-1,362
↘ -1%After 5 Years
Change In Property Value
£58,615
↗ 14%After 5 Years
Return On Investment
41%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,776 | £17,028 | £17,283 | £17,715 | £18,158 | £86,960 |
| Total Expenses | £17,513 | £17,588 | £17,655 | £17,740 | £17,827 | £88,322 |
| Profit Before Tax | £-737 | £-560 | £-372 | £-24 | £331 | £-1,362 |
| Profit After Tax | £-737 | £-560 | £-372 | £-24 | £331 | £-1,362 |
| Change In Property Value | £4 | £8,600 | £15,351 | £20,428 | £14,232 | £58,615 |
| Net Return | £-733 | £8,040 | £14,980 | £20,404 | £14,563 | £57,253 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 6% | 11% | 15% | 10% | 41% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change