Flat
W12
2 beds
1 bath
Askew Road, Shepherds Bush W12
London, England · W12
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£26,366
↗ 24%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
56%
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 | £22,596 | £22,935 | £23,508 | £24,096 | £24,819 | £117,954 |
| Total Expenses | £16,946 | £16,998 | £17,073 | £17,149 | £17,238 | £85,404 |
| Profit Before Tax | £5,650 | £5,937 | £6,436 | £6,947 | £7,581 | £32,550 |
| Profit After Tax | £4,577 | £4,809 | £5,213 | £5,627 | £6,140 | £26,366 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £4,580 | £4,812 | £12,213 | £18,122 | £22,768 | £62,496 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 21% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change