Terraced
W12
5 beds
1 bath
Uxbridge Road, Shepherds Bush, London W12
London, England · W12
View property listing
Initial Investment
£312,250First YearProfit From Rental Income
£24,179
↗ 8%After 5 Years
Change In Property Value
£126,091
↗ 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 | £38,856 | £39,439 | £40,030 | £41,031 | £42,057 | £201,413 |
| Total Expenses | £34,147 | £34,218 | £34,288 | £34,398 | £34,511 | £171,563 |
| Profit Before Tax | £4,709 | £5,221 | £5,743 | £6,633 | £7,546 | £29,850 |
| Profit After Tax | £3,814 | £4,229 | £4,652 | £5,373 | £6,112 | £24,179 |
| Change In Property Value | £9 | £18,500 | £33,023 | £43,944 | £30,614 | £126,091 |
| Net Return | £3,823 | £22,729 | £37,674 | £49,317 | £36,726 | £150,269 |
| 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