Flat W12 0 beds 0 baths

Uxbridge Road, Shepherds Bush, London W12

London, England · W12

Initial Investment

First Year

£312,250First Year

Profit From Rental Income

After 5 Years

£7,311

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£126,091

↗ 14%After 5 Years

Return On Investment

43%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,072	£36,613	£37,162	£38,091	£39,044	£186,982
Total Expenses	£35,369	£35,473	£35,569	£35,704	£35,842	£177,957
Profit Before Tax	£703	£1,140	£1,593	£2,387	£3,202	£9,025
Profit After Tax	£569	£923	£1,290	£1,934	£2,594	£7,311
Change In Property Value	£9	£18,500	£33,023	£43,944	£30,614	£126,091
Net Return	£579	£19,424	£34,313	£45,878	£33,208	£133,401
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	6%	11%	15%	11%	43%

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