Flat
W12
2 beds
1 bath
Devonport Road, Shepherd's Bush W12
London, England · W12
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£35,490
↗ 20%After 5 Years
Change In Property Value
£56,776
↗ 10%After 5 Years
Return On Investment
51%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,508 | £36,041 | £36,942 | £37,865 | £39,001 | £185,357 |
| Total Expenses | £28,034 | £28,149 | £28,296 | £28,447 | £28,617 | £141,542 |
| Profit Before Tax | £7,474 | £7,892 | £8,646 | £9,419 | £10,384 | £43,815 |
| Profit After Tax | £6,054 | £6,393 | £7,003 | £7,629 | £8,411 | £35,490 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £6,059 | £6,398 | £18,003 | £27,264 | £34,540 | £92,266 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change