Flat W12 1 bed 1 bath

Oaklands Grove, Shepherds Bush W12

London, England · W12

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£-15,414

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£34,065

↗ 10%After 5 Years

Return On Investment

18%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,876	£13,069	£13,396	£13,731	£14,143	£67,214
Total Expenses	£16,380	£16,446	£16,521	£16,599	£16,682	£82,628
Profit Before Tax	£-3,504	£-3,377	£-3,125	£-2,868	£-2,540	£-15,414
Profit After Tax	£-3,504	£-3,377	£-3,125	£-2,868	£-2,540	£-15,414
Change In Property Value	£3	£3	£6,600	£11,781	£15,677	£34,065
Net Return	£-3,501	£-3,373	£3,475	£8,913	£13,138	£18,651
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-15%
Total Net Return (%)	-3%	-3%	3%	9%	13%	18%

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