Terraced W12 2 beds 2 baths

Askew Road, Shepherd's Bush W12

London, England · W12

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£-3,454

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£82,583

↗ 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	£33,600	£34,104	£34,957	£35,831	£36,905	£175,397
Total Expenses	£35,600	£35,662	£35,758	£35,856	£35,974	£178,850
Profit Before Tax	£-2,000	£-1,558	£-801	£-26	£931	£-3,454
Profit After Tax	£-2,000	£-1,558	£-801	£-26	£931	£-3,454
Change In Property Value	£8	£8	£16,000	£28,561	£38,006	£82,583
Net Return	£-1,992	£-1,550	£15,199	£28,535	£38,937	£79,129
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	-1%	-1%	6%	11%	15%	29%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change