Flat
W12
3 beds
1 bath
India Way, Shepherds Bush W12
London, England · W12
View property listing
Initial Investment
£139,000First YearProfit From Rental Income
£-16,929
↘ -12%After 5 Years
Change In Property Value
£44,388
↗ 10%After 5 Years
Return On Investment
20%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,776 | £17,028 | £17,453 | £17,890 | £18,426 | £87,573 |
| Total Expenses | £20,738 | £20,809 | £20,895 | £20,982 | £21,078 | £104,502 |
| Profit Before Tax | £-3,962 | £-3,781 | £-3,441 | £-3,092 | £-2,652 | £-16,929 |
| Profit After Tax | £-3,962 | £-3,781 | £-3,441 | £-3,092 | £-2,652 | £-16,929 |
| Change In Property Value | £4 | £4 | £8,600 | £15,351 | £20,428 | £44,388 |
| Net Return | £-3,958 | £-3,777 | £5,159 | £12,259 | £17,776 | £27,459 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change