Terraced W12 4 beds 3 baths

Cobbold Road, Shepherds Bush W12

London, England · W12

Initial Investment

First Year

£478,250First Year

Profit From Rental Income

After 5 Years

£35,943

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£182,661

↗ 14%After 5 Years

Return On Investment

46%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£56,280	£57,124	£57,981	£59,431	£60,916	£291,732
Total Expenses	£49,243	£49,339	£49,435	£49,591	£49,750	£247,358
Profit Before Tax	£7,038	£7,785	£8,546	£9,840	£11,166	£44,374
Profit After Tax	£5,700	£6,306	£6,922	£7,970	£9,045	£35,943
Change In Property Value	£13	£26,800	£47,838	£63,659	£44,349	£182,661
Net Return	£5,714	£33,106	£54,761	£71,630	£53,394	£218,604
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	1%	7%	11%	15%	11%	46%

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