Terraced
W12
5 beds
3 baths
Hemlock Road, Shepherd's Bush W12
London, England · W12
View property listing
Initial Investment
£412,250First YearProfit From Rental Income
£-3,821
↘ -1%After 5 Years
Change In Property Value
£121,294
↗ 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 | £49,356 | £50,096 | £51,349 | £52,632 | £54,211 | £257,645 |
| Total Expenses | £52,054 | £52,139 | £52,275 | £52,415 | £52,583 | £261,466 |
| Profit Before Tax | £-2,698 | £-2,043 | £-926 | £218 | £1,628 | £-3,821 |
| Profit After Tax | £-2,698 | £-2,043 | £-926 | £218 | £1,628 | £-3,821 |
| Change In Property Value | £12 | £12 | £23,500 | £41,948 | £55,821 | £121,294 |
| Net Return | £-2,686 | £-2,031 | £22,574 | £42,166 | £57,450 | £117,473 |
| 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