Terraced
W12
4 beds
2 baths
Daffodil Street, Shepherd's Bush W12
London, England · W12
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£23,446
↗ 8%After 5 Years
Change In Property Value
£122,683
↗ 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 | £37,800 | £38,367 | £38,943 | £39,916 | £40,914 | £195,940 |
| Total Expenses | £33,238 | £33,307 | £33,375 | £33,482 | £33,593 | £166,994 |
| Profit Before Tax | £4,563 | £5,060 | £5,568 | £6,434 | £7,321 | £28,946 |
| Profit After Tax | £3,696 | £4,099 | £4,510 | £5,211 | £5,930 | £23,446 |
| Change In Property Value | £9 | £18,000 | £32,130 | £42,756 | £29,787 | £122,683 |
| Net Return | £3,705 | £22,099 | £36,640 | £47,968 | £35,717 | £146,129 |
| 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