Terraced
W12
3 beds
1 bath
Orchid Street, Shepherds Bush, London W12
London, England · W12
View property listing
Initial Investment
£163,482First YearProfit From Rental Income
£12,092
↗ 7%After 5 Years
Change In Property Value
£68,150
↗ 14%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,000 | £21,315 | £21,635 | £22,176 | £22,730 | £108,855 |
| Total Expenses | £18,686 | £18,730 | £18,772 | £18,837 | £18,903 | £93,927 |
| Profit Before Tax | £2,314 | £2,585 | £2,863 | £3,339 | £3,827 | £14,928 |
| Profit After Tax | £1,874 | £2,094 | £2,319 | £2,705 | £3,100 | £12,092 |
| Change In Property Value | £5 | £9,999 | £17,848 | £23,751 | £16,547 | £68,150 |
| Net Return | £1,879 | £12,093 | £20,167 | £26,456 | £19,647 | £80,242 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change