Flat W12 1 bed 1 bath

Lime Grove, Shepherds Bush, London W12

London, England · W12

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£-15,986

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£37,678

↗ 10%After 5 Years

Return On Investment

19%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,232	£14,445	£14,807	£15,177	£15,632	£74,293
Total Expenses	£17,905	£17,972	£18,051	£18,132	£18,220	£90,279
Profit Before Tax	£-3,673	£-3,526	£-3,244	£-2,955	£-2,588	£-15,986
Profit After Tax	£-3,673	£-3,526	£-3,244	£-2,955	£-2,588	£-15,986
Change In Property Value	£4	£4	£7,300	£13,031	£17,340	£37,678
Net Return	£-3,669	£-3,523	£4,056	£10,076	£14,752	£21,692
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	-3%	-3%	3%	9%	13%	19%

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