Flat
W12
3 beds
1 bath
White City Estate, Shepherds Bush W12
London, England · W12
View property listing
Initial Investment
£128,150First YearProfit From Rental Income
£-16,473
↘ -13%After 5 Years
Change In Property Value
£41,188
↗ 10%After 5 Years
Return On Investment
19%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,564 | £15,797 | £16,192 | £16,597 | £17,095 | £81,246 |
| Total Expenses | £19,387 | £19,456 | £19,539 | £19,623 | £19,715 | £97,720 |
| Profit Before Tax | £-3,823 | £-3,659 | £-3,346 | £-3,026 | £-2,620 | £-16,473 |
| Profit After Tax | £-3,823 | £-3,659 | £-3,346 | £-3,026 | £-2,620 | £-16,473 |
| Change In Property Value | £4 | £4 | £7,980 | £14,245 | £18,955 | £41,188 |
| Net Return | £-3,819 | £-3,655 | £4,634 | £11,219 | £16,335 | £24,715 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change