Flat
W12
1 bed
1 bath
Coningham Road, Shepherds Bush W12
London, England · W12
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£25,534
↗ 20%After 5 Years
Change In Property Value
£40,775
↗ 10%After 5 Years
Return On Investment
52%
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 | £25,500 | £25,883 | £26,530 | £27,193 | £28,009 | £133,113 |
| Total Expenses | £20,122 | £20,204 | £20,309 | £20,417 | £20,539 | £101,591 |
| Profit Before Tax | £5,378 | £5,679 | £6,220 | £6,776 | £7,469 | £31,523 |
| Profit After Tax | £4,356 | £4,600 | £5,039 | £5,488 | £6,050 | £25,534 |
| Change In Property Value | £4 | £4 | £7,900 | £14,102 | £18,765 | £40,775 |
| Net Return | £4,360 | £4,604 | £12,939 | £19,590 | £24,816 | £66,309 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change