Flat
W12
1 bed
1 bath
Lime Grove, Shepherds Bush, London W12
London, England · W12
View property listing
Initial Investment
£118,000First YearProfit From Rental Income
£-2,626
↘ -2%After 5 Years
Change In Property Value
£50,436
↗ 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 | £14,436 | £14,653 | £14,872 | £15,244 | £15,625 | £74,830 |
| Total Expenses | £15,348 | £15,420 | £15,483 | £15,562 | £15,643 | £77,456 |
| Profit Before Tax | £-912 | £-767 | £-611 | £-318 | £-18 | £-2,626 |
| Profit After Tax | £-912 | £-767 | £-611 | £-318 | £-18 | £-2,626 |
| Change In Property Value | £4 | £7,400 | £13,209 | £17,578 | £12,246 | £50,436 |
| Net Return | £-909 | £6,633 | £12,598 | £17,260 | £12,228 | £47,810 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | 6% | 11% | 15% | 10% | 41% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change