Flat
W12
3 beds
2 baths
Pennard Road, Shepherds Bush W12
London, England · W12
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£-24,077
↘ -8%After 5 Years
Change In Property Value
£92,906
↗ 10%After 5 Years
Return On Investment
23%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,100 | £35,626 | £36,517 | £37,430 | £38,553 | £183,227 |
| Total Expenses | £41,218 | £41,316 | £41,448 | £41,583 | £41,738 | £207,303 |
| Profit Before Tax | £-6,118 | £-5,690 | £-4,931 | £-4,153 | £-3,185 | £-24,077 |
| Profit After Tax | £-6,118 | £-5,690 | £-4,931 | £-4,153 | £-3,185 | £-24,077 |
| Change In Property Value | £9 | £9 | £18,000 | £32,131 | £42,757 | £92,906 |
| Net Return | £-6,109 | £-5,681 | £13,069 | £27,977 | £39,571 | £68,829 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 23% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change