Flat
W12
1 bed
1 bath
White City Estate, Shepherds Bush W12
London, England · W12
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£-14,775
↘ -17%After 5 Years
Change In Property Value
£29,420
↗ 10%After 5 Years
Return On Investment
17%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,112 | £11,279 | £11,561 | £11,850 | £12,205 | £58,006 |
| Total Expenses | £14,419 | £14,481 | £14,552 | £14,625 | £14,703 | £72,781 |
| Profit Before Tax | £-3,307 | £-3,203 | £-2,992 | £-2,776 | £-2,498 | £-14,775 |
| Profit After Tax | £-3,307 | £-3,203 | £-2,992 | £-2,776 | £-2,498 | £-14,775 |
| Change In Property Value | £3 | £3 | £5,700 | £10,175 | £13,540 | £29,420 |
| Net Return | £-3,304 | £-3,200 | £2,708 | £7,399 | £11,041 | £14,646 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 13% | 17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change