Terraced
W12
5 beds
1 bath
Uxbridge Road, Shepherds Bush, London W12
London, England · W12
View property listing
Initial Investment
£312,250First YearProfit From Rental Income
£77,581
↗ 25%After 5 Years
Change In Property Value
£95,486
↗ 10%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £60,000 | £60,900 | £62,422 | £63,983 | £65,903 | £313,208 |
| Total Expenses | £43,199 | £43,301 | £43,464 | £43,631 | £43,834 | £217,429 |
| Profit Before Tax | £16,801 | £17,599 | £18,959 | £20,352 | £22,069 | £95,780 |
| Profit After Tax | £13,609 | £14,255 | £15,356 | £16,485 | £17,876 | £77,581 |
| Change In Property Value | £9 | £9 | £18,500 | £33,023 | £43,944 | £95,486 |
| Net Return | £13,618 | £14,265 | £33,857 | £49,508 | £61,820 | £173,068 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 5% | 11% | 16% | 20% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change