Terraced
W12
6 beds
3 baths
Wormholt Road, Shepherds Bush W12
London, England · W12
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£-3,928
↘ -1%After 5 Years
Change In Property Value
£129,036
↗ 10%After 5 Years
Return On Investment
28%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £52,500 | £53,288 | £54,620 | £55,985 | £57,665 | £274,057 |
| Total Expenses | £55,344 | £55,434 | £55,578 | £55,725 | £55,904 | £277,985 |
| Profit Before Tax | £-2,844 | £-2,147 | £-958 | £260 | £1,761 | £-3,928 |
| Profit After Tax | £-2,844 | £-2,147 | £-958 | £260 | £1,761 | £-3,928 |
| Change In Property Value | £13 | £13 | £25,001 | £44,626 | £59,384 | £129,036 |
| Net Return | £-2,831 | £-2,134 | £24,042 | £44,886 | £61,145 | £125,108 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 0% | 5% | 10% | 14% | 28% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change