Flat W6 0 beds 1 bath

Shepherds Bush Road W6

London, England · W6

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£-10,950

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£31,352

↗ 14%After 5 Years

Return On Investment

29%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,824	£7,941	£8,060	£8,262	£8,469	£40,556
Total Expenses	£10,183	£10,244	£10,297	£10,359	£10,423	£51,506
Profit Before Tax	£-2,359	£-2,303	£-2,237	£-2,097	£-1,954	£-10,950
Profit After Tax	£-2,359	£-2,303	£-2,237	£-2,097	£-1,954	£-10,950
Change In Property Value	£2	£4,600	£8,211	£10,927	£7,612	£31,352
Net Return	£-2,356	£2,297	£5,974	£8,829	£5,658	£20,402
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	-3%	3%	9%	13%	8%	29%

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