Flat W12 1 bed 1 bath

Coningham Road, Shepherds Bush W12

London, England · W12

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£-2,113

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£53,844

↗ 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	£15,408	£15,639	£15,874	£16,271	£16,677	£79,869
Total Expenses	£16,250	£16,323	£16,387	£16,469	£16,552	£81,982
Profit Before Tax	£-842	£-684	£-514	£-198	£125	£-2,113
Profit After Tax	£-842	£-684	£-514	£-198	£125	£-2,113
Change In Property Value	£4	£7,900	£14,102	£18,765	£13,073	£53,844
Net Return	£-838	£7,216	£13,588	£18,567	£13,198	£51,731
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	6%	11%	15%	10%	41%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change