Terraced
W12
4 beds
3 baths
Cobbold Road, Shepherds Bush W12
London, England · W12
View property listing
Initial Investment
£478,250First YearProfit From Rental Income
£-4,023
↘ -1%After 5 Years
Change In Property Value
£138,326
↗ 10%After 5 Years
Return On Investment
28%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £56,280 | £57,124 | £58,552 | £60,016 | £61,817 | £293,789 |
| Total Expenses | £59,293 | £59,388 | £59,542 | £59,699 | £59,890 | £297,812 |
| Profit Before Tax | £-3,013 | £-2,264 | £-990 | £317 | £1,927 | £-4,023 |
| Profit After Tax | £-3,013 | £-2,264 | £-990 | £317 | £1,927 | £-4,023 |
| Change In Property Value | £13 | £13 | £26,801 | £47,839 | £63,660 | £138,326 |
| Net Return | £-2,999 | £-2,251 | £25,811 | £48,156 | £65,587 | £134,303 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 0% | 5% | 10% | 14% | 28% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change