Terraced
W12
4 beds
2 baths
Daffodil Street, Shepherd's Bush W12
London, England · W12
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£-3,559
↘ -1%After 5 Years
Change In Property Value
£92,906
↗ 10%After 5 Years
Return On Investment
29%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £37,800 | £38,367 | £39,326 | £40,309 | £41,519 | £197,321 |
| Total Expenses | £39,988 | £40,056 | £40,162 | £40,272 | £40,403 | £200,880 |
| Profit Before Tax | £-2,188 | £-1,689 | £-836 | £38 | £1,115 | £-3,559 |
| Profit After Tax | £-2,188 | £-1,689 | £-836 | £38 | £1,115 | £-3,559 |
| Change In Property Value | £9 | £9 | £18,000 | £32,131 | £42,757 | £92,906 |
| Net Return | £-2,179 | £-1,680 | £17,164 | £32,168 | £43,872 | £89,346 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 14% | 29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change